Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,200£10,353£10,612£10,877£11,203£53,245
Total Expenses£9,368£9,429£9,498£9,569£9,644£47,508
Profit Before Tax£832£924£1,114£1,309£1,560£5,738
Profit After Tax £674£748£902£1,060£1,263£4,647
Change In Property Value£4,000£4,100£7,565£9,662£11,120£36,446
Net Return£4,674£4,848£8,467£10,721£12,383£41,093
Return From Rental Income (%)1%2%2%2%3%9%
Total Net Return (%)10%10%17%22%25%84%