Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,748£8,879£9,012£9,238£9,469£45,346
Total Expenses£8,184£8,247£8,301£8,365£8,431£41,528
Profit Before Tax£564£632£711£872£1,037£3,818
Profit After Tax £457£512£576£707£840£3,092
Change In Property Value£2£3,300£5,891£7,839£5,461£22,492
Net Return£459£3,812£6,467£8,545£6,301£25,584
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%8%13%17%12%51%