Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,508£11,681£11,856£12,152£12,456£59,653
Total Expenses£11,142£11,172£11,200£11,240£11,281£56,036
Profit Before Tax£366£508£656£912£1,175£3,617
Profit After Tax £296£412£531£739£952£2,930
Change In Property Value£2,950£8,939£12,276£14,362£11,673£50,200
Net Return£3,246£9,350£12,807£15,101£12,625£53,130
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)4%10%14%16%14%58%