Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,748£11,924£12,103£12,406£12,716£60,897
Total Expenses£11,219£11,286£11,345£11,417£11,491£56,758
Profit Before Tax£529£638£758£989£1,225£4,139
Profit After Tax £429£517£614£801£992£3,353
Change In Property Value£3£5,000£8,925£11,877£8,274£34,079
Net Return£431£5,517£9,539£12,677£9,266£37,431
Return From Rental Income (%)1%1%1%1%1%4%
Total Net Return (%)1%7%13%17%12%49%