Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,756£9,902£10,150£10,404£10,716£50,928
Total Expenses£8,927£8,987£9,055£9,124£9,198£45,292
Profit Before Tax£829£915£1,095£1,279£1,517£5,635
Profit After Tax £672£741£887£1,036£1,229£4,565
Change In Property Value£3,750£3,844£7,092£9,058£10,425£34,168
Net Return£4,422£4,585£7,978£10,094£11,654£38,732
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)10%10%17%22%25%84%