Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,332£4,419£4,507£4,620£4,735£22,613
Total Expenses£3,668£3,689£3,708£3,730£3,752£18,548
Profit Before Tax£664£729£799£890£983£4,065
Profit After Tax £538£591£647£721£796£3,292
Change In Property Value£2,550£4,378£5,516£5,847£5,164£23,454
Net Return£3,088£4,968£6,163£6,567£5,961£26,747
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)11%17%21%23%21%92%