Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£2,820£2,862£2,905£2,978£3,052£14,618
Total Expenses£2,230£2,247£2,261£2,279£2,297£11,313
Profit Before Tax£590£616£644£699£755£3,304
Profit After Tax £478£499£522£566£612£2,676
Change In Property Value£1,125£2,076£2,651£3,051£2,156£11,059
Net Return£1,603£2,574£3,173£3,617£2,768£13,735
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)11%18%22%25%19%95%