Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,256£8,421£8,590£8,804£9,024£43,095
Total Expenses£8,134£8,201£8,259£8,322£8,387£41,303
Profit Before Tax£122£220£331£482£638£1,792
Profit After Tax £98£178£268£391£516£1,452
Change In Property Value£4,950£8,498£10,707£11,349£10,025£45,529
Net Return£5,048£8,676£10,975£11,740£10,542£46,980
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)12%21%26%28%25%111%