Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£2,952£2,996£3,041£3,117£3,195£15,302
Total Expenses£2,404£2,421£2,436£2,454£2,472£12,186
Profit Before Tax£548£575£606£664£723£3,116
Profit After Tax £444£466£491£537£586£2,524
Change In Property Value£1,250£2,306£2,946£3,390£2,396£12,288
Net Return£1,694£2,772£3,436£3,928£2,981£14,811
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)11%17%21%25%19%93%