Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,204£6,297£6,392£6,551£6,715£32,159
Total Expenses£5,838£5,897£5,948£6,005£6,064£29,753
Profit Before Tax£366£400£444£546£651£2,406
Profit After Tax £297£324£360£442£527£1,949
Change In Property Value£1,500£3,553£4,727£5,489£4,034£19,303
Net Return£1,797£3,876£5,087£5,931£4,561£21,252
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)6%13%16%19%15%69%