Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,000£9,135£9,272£9,504£9,741£46,652
Total Expenses£8,692£8,755£8,810£8,875£8,941£44,072
Profit Before Tax£309£380£462£629£800£2,580
Profit After Tax £250£308£374£510£648£2,090
Change In Property Value£1,800£5,454£7,490£8,763£7,123£30,630
Net Return£2,050£5,762£7,865£9,273£7,771£32,720
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)4%10%14%17%14%59%