Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,200£10,404£10,664£10,931£11,204£53,403
Total Expenses£9,765£9,831£9,900£9,971£10,041£49,507
Profit Before Tax£435£573£764£960£1,163£3,895
Profit After Tax £353£464£619£778£942£3,155
Change In Property Value£5,100£5,253£9,018£11,362£12,044£42,777
Net Return£5,453£5,717£9,636£12,140£12,986£45,932
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)9%10%17%21%23%80%