Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,500£7,612£7,727£7,920£8,118£38,877
Total Expenses£6,772£6,833£6,886£6,947£7,009£34,446
Profit Before Tax£728£779£841£973£1,109£4,431
Profit After Tax £590£631£681£788£898£3,589
Change In Property Value£2,500£5,100£6,630£6,962£5,117£26,308
Net Return£3,090£5,731£7,311£7,750£6,015£29,897
Return From Rental Income (%)2%2%2%2%2%9%
Total Net Return (%)8%15%19%20%16%78%