Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,920£11,084£11,361£11,645£11,994£57,004
Total Expenses£10,432£10,494£10,565£10,637£10,715£52,843
Profit Before Tax£488£590£796£1,008£1,279£4,161
Profit After Tax £395£478£645£816£1,036£3,370
Change In Property Value£2£2£3,700£6,605£8,789£19,097
Net Return£397£479£4,345£7,421£9,825£22,468
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%1%8%13%17%40%