Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,132£9,269£9,408£9,643£9,884£47,337
Total Expenses£8,560£8,624£8,679£8,744£8,811£43,417
Profit Before Tax£572£645£730£899£1,074£3,920
Profit After Tax £463£523£591£728£870£3,175
Change In Property Value£2£3,510£6,265£8,337£5,808£23,923
Net Return£465£4,033£6,856£9,066£6,678£27,098
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%8%13%17%12%51%