Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,668£7,783£7,900£8,097£8,300£39,748
Total Expenses£6,950£7,011£7,064£7,125£7,188£35,338
Profit Before Tax£718£772£836£972£1,111£4,410
Profit After Tax £582£625£677£787£900£3,572
Change In Property Value£3,250£5,996£7,659£8,814£6,229£31,948
Net Return£3,832£6,622£8,336£9,602£7,129£35,520
Return From Rental Income (%)1%2%2%2%2%9%
Total Net Return (%)10%17%21%24%18%89%