Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,536£7,649£7,764£7,958£8,157£39,064
Total Expenses£7,097£7,159£7,211£7,272£7,335£36,074
Profit Before Tax£439£491£553£686£822£2,990
Profit After Tax £355£397£448£555£666£2,422
Change In Property Value£2,700£5,508£7,160£7,518£5,526£28,413
Net Return£3,055£5,905£7,608£8,074£6,192£30,835
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)7%14%18%19%15%74%