Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,584£7,698£7,890£8,087£8,330£39,590
Total Expenses£7,321£7,378£7,441£7,504£7,571£37,215
Profit Before Tax£263£319£450£583£759£2,374
Profit After Tax £213£259£364£472£615£1,923
Change In Property Value£2,875£2,947£5,437£6,944£7,992£26,195
Net Return£3,088£3,206£5,801£7,417£8,607£28,118
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)9%9%16%21%24%79%