Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,284£7,430£7,615£7,806£8,001£38,136
Total Expenses£6,684£6,710£6,739£6,769£6,799£33,701
Profit Before Tax£600£720£876£1,037£1,202£4,435
Profit After Tax £486£583£710£840£973£3,592
Change In Property Value£4,125£4,249£7,294£9,190£9,741£34,599
Net Return£4,611£4,832£8,004£10,030£10,715£38,191
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)10%10%17%22%23%82%