Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,688£5,773£5,860£6,006£6,157£29,484
Total Expenses£5,111£5,169£5,219£5,275£5,333£26,107
Profit Before Tax£577£604£641£731£824£3,377
Profit After Tax £468£489£519£592£667£2,736
Change In Property Value£2,370£4,475£5,151£5,460£4,341£21,796
Net Return£2,838£4,965£5,670£6,052£5,008£24,532
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)11%20%23%25%20%99%