Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,540£9,683£9,828£10,074£10,326£49,451
Total Expenses£8,746£8,810£8,865£8,932£9,000£44,352
Profit Before Tax£795£873£963£1,142£1,326£5,099
Profit After Tax £644£707£780£925£1,074£4,131
Change In Property Value£1,800£5,454£7,490£8,763£7,123£30,630
Net Return£2,444£6,161£8,270£9,689£8,197£34,761
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)4%11%15%18%15%63%