Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£2,448£2,485£2,522£2,585£2,650£12,689
Total Expenses£1,871£1,887£1,901£1,918£1,935£9,512
Profit Before Tax£577£598£621£667£715£3,178
Profit After Tax £467£484£503£540£579£2,574
Change In Property Value£1,225£1,992£2,293£2,431£2,147£10,088
Net Return£1,692£2,476£2,796£2,971£2,726£12,662
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)15%22%24%26%24%110%