Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,408£9,549£9,788£10,033£10,334£49,111
Total Expenses£8,892£8,952£9,019£9,087£9,160£45,111
Profit Before Tax£516£597£769£945£1,173£4,000
Profit After Tax £418£484£623£766£950£3,240
Change In Property Value£3,750£3,844£7,092£9,058£10,425£34,168
Net Return£4,168£4,327£7,714£9,823£11,375£37,408
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)9%9%17%21%25%81%