Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,912£10,061£10,312£10,570£10,887£51,742
Total Expenses£9,260£9,321£9,389£9,458£9,533£46,961
Profit Before Tax£652£740£923£1,112£1,354£4,781
Profit After Tax £528£599£748£900£1,097£3,873
Change In Property Value£3,950£4,049£7,470£9,541£10,981£35,990
Net Return£4,478£4,648£8,218£10,441£12,078£39,863
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)9%10%17%22%25%82%