Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,300£6,395£6,554£6,718£6,920£32,887
Total Expenses£5,891£5,912£5,939£5,966£5,997£29,705
Profit Before Tax£409£483£616£752£923£3,182
Profit After Tax £331£391£499£609£748£2,578
Change In Property Value£3,600£3,708£7,002£8,059£8,542£30,911
Net Return£3,931£4,099£7,501£8,668£9,290£33,488
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)11%11%20%23%25%91%