Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,680£4,750£4,821£4,942£5,066£24,259
Total Expenses£4,559£4,616£4,665£4,718£4,773£23,332
Profit Before Tax£121£134£157£224£292£927
Profit After Tax £98£108£127£181£237£751
Change In Property Value£1,625£2,665£3,811£4,386£3,099£15,586
Net Return£1,723£2,773£3,938£4,567£3,336£16,337
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)8%14%19%22%16%80%