Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,492£6,589£6,688£6,855£7,027£33,652
Total Expenses£6,188£6,248£6,299£6,358£6,417£31,511
Profit Before Tax£304£341£389£498£609£2,141
Profit After Tax £246£276£315£403£494£1,734
Change In Property Value£1£2,200£3,927£5,226£3,641£14,995
Net Return£247£2,476£4,242£5,629£4,134£16,729
Return From Rental Income (%)1%1%1%1%1%5%
Total Net Return (%)1%7%12%17%12%49%