Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,580£8,709£8,926£9,150£9,424£44,789
Total Expenses£8,014£8,073£8,137£8,204£8,274£40,701
Profit Before Tax£566£636£789£946£1,150£4,088
Profit After Tax £459£515£639£766£932£3,311
Change In Property Value£3,249£3,330£6,144£7,847£9,031£29,601
Net Return£3,707£3,845£6,783£8,613£9,963£32,912
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)9%10%17%22%25%82%