Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,196£5,274£5,353£5,487£5,624£26,934
Total Expenses£5,094£5,151£5,200£5,256£5,312£26,013
Profit Before Tax£102£123£153£231£312£921
Profit After Tax £83£99£124£187£253£746
Change In Property Value£2,000£3,690£4,713£5,424£3,833£19,660
Net Return£2,083£3,789£4,837£5,612£4,086£20,406
Return From Rental Income (%)0%0%0%1%1%3%
Total Net Return (%)8%15%19%22%16%82%