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£2£3,600£6,426£8,551£5,957£24,537
Net Return£645£4,307£7,206£9,477£7,032£28,667
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)1%8%13%17%13%52%