Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,796£5,883£5,971£6,120£6,273£30,044
Total Expenses£5,636£5,695£5,745£5,802£5,859£28,737
Profit Before Tax£160£188£226£319£414£1,307
Profit After Tax £129£152£183£258£335£1,059
Change In Property Value£1,900£3,876£5,039£5,291£3,889£19,994
Net Return£2,029£4,028£5,222£5,549£4,224£21,053
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)7%14%18%19%14%71%