Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,108£6,200£6,293£6,450£6,611£31,661
Total Expenses£5,804£5,863£5,914£5,971£6,030£29,582
Profit Before Tax£304£336£379£479£581£2,079
Profit After Tax £246£272£307£388£471£1,684
Change In Property Value£1£1,985£3,543£4,715£3,285£13,529
Net Return£247£2,257£3,850£5,103£3,756£15,213
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)1%7%13%17%12%49%