Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,032£10,182£10,437£10,698£11,019£52,368
Total Expenses£9,351£9,412£9,481£9,551£9,625£47,420
Profit Before Tax£681£770£956£1,147£1,394£4,948
Profit After Tax £551£624£775£929£1,129£4,008
Change In Property Value£4,000£4,100£7,565£9,662£11,120£36,446
Net Return£4,551£4,724£8,339£10,591£12,248£40,454
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)9%10%17%22%25%83%