Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,248£7,357£7,467£7,654£7,845£37,571
Total Expenses£6,425£6,486£6,538£6,598£6,660£32,707
Profit Before Tax£823£871£929£1,055£1,185£4,864
Profit After Tax £667£705£753£855£960£3,940
Change In Property Value£3,450£6,515£7,498£7,948£6,318£31,729
Net Return£4,117£7,220£8,251£8,803£7,278£35,668
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)12%20%23%25%21%100%