Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,040£5,116£5,192£5,322£5,455£26,125
Total Expenses£4,756£4,814£4,862£4,917£4,973£24,323
Profit Before Tax£284£302£330£405£482£1,802
Profit After Tax £230£244£267£328£390£1,460
Change In Property Value£2,100£3,966£4,564£4,838£3,846£19,313
Net Return£2,330£4,210£4,831£5,166£4,236£20,773
Return From Rental Income (%)1%1%1%1%2%7%
Total Net Return (%)11%19%22%23%19%94%