Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,640£8,770£8,901£9,124£9,352£44,786
Total Expenses£8,012£8,075£8,129£8,193£8,259£40,668
Profit Before Tax£628£695£772£930£1,093£4,118
Profit After Tax £509£563£625£754£885£3,336
Change In Property Value£4,000£7,380£9,426£10,848£7,666£39,320
Net Return£4,509£7,943£10,051£11,602£8,552£42,656
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)9%16%21%24%17%87%