Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,448£8,617£8,789£9,009£9,234£44,098
Total Expenses£8,073£8,140£8,198£8,262£8,327£41,001
Profit Before Tax£375£477£591£747£907£3,096
Profit After Tax £304£386£479£605£735£2,508
Change In Property Value£4,875£8,369£10,545£11,177£9,873£44,839
Net Return£5,179£8,755£11,023£11,782£10,608£47,347
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)12%21%26%28%25%114%