Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,620£7,734£7,850£8,047£8,248£39,499
Total Expenses£6,784£6,845£6,898£6,959£7,022£34,509
Profit Before Tax£836£889£952£1,087£1,226£4,990
Profit After Tax £677£720£771£881£993£4,042
Change In Property Value£2,500£5,100£6,630£6,962£5,117£26,308
Net Return£3,177£5,820£7,401£7,842£6,109£30,350
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)8%15%19%20%16%79%