Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,616£5,700£5,786£5,930£6,079£29,111
Total Expenses£5,216£5,274£5,324£5,380£5,438£26,633
Profit Before Tax£400£426£462£550£641£2,478
Profit After Tax £324£345£374£446£519£2,008
Change In Property Value£2,888£4,696£5,405£5,729£5,061£23,779
Net Return£3,211£5,041£5,779£6,175£5,580£25,787
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)12%20%22%24%22%100%