Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,448£8,575£8,789£9,009£9,279£44,100
Total Expenses£8,003£8,061£8,126£8,191£8,261£40,642
Profit Before Tax£445£513£663£817£1,018£3,458
Profit After Tax £361£416£537£662£825£2,801
Change In Property Value£3,250£3,331£6,146£7,850£9,035£29,612
Net Return£3,611£3,747£6,684£8,512£9,859£32,413
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)9%9%17%21%25%81%