Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,756£9,902£10,150£10,404£10,716£50,928
Total Expenses£9,322£9,382£9,450£9,519£9,593£47,266
Profit Before Tax£434£520£700£884£1,123£3,662
Profit After Tax £352£421£567£716£909£2,966
Change In Property Value£3,999£4,099£7,562£9,659£11,116£36,434
Net Return£4,351£4,520£8,129£10,375£12,025£39,400
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)9%9%17%21%25%80%