Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,500£10,657£10,817£11,088£11,365£54,428
Total Expenses£9,807£9,873£9,929£9,998£10,069£49,676
Profit Before Tax£693£785£888£1,089£1,296£4,752
Profit After Tax £562£636£719£882£1,050£3,849
Change In Property Value£2,100£6,363£8,739£10,224£8,310£35,735
Net Return£2,662£6,999£9,458£11,107£9,360£39,584
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)4%11%15%17%15%62%