Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,456£9,598£9,838£10,084£10,386£49,362
Total Expenses£9,095£9,155£9,222£9,291£9,364£46,128
Profit Before Tax£361£442£615£793£1,023£3,234
Profit After Tax £292£358£498£642£828£2,620
Change In Property Value£3,875£3,972£7,328£9,360£10,772£35,307
Net Return£4,167£4,330£7,827£10,002£11,600£37,926
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)9%9%16%21%24%80%