Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,320£10,475£10,737£11,005£11,335£53,872
Total Expenses£9,975£10,037£10,106£10,176£10,252£50,546
Profit Before Tax£345£438£631£829£1,083£3,326
Profit After Tax £279£355£511£671£877£2,694
Change In Property Value£2£2£3,500£6,248£8,314£18,065
Net Return£281£357£4,011£6,919£9,191£20,759
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)1%1%7%13%17%39%