Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,728£10,943£11,216£11,497£11,784£56,167
Total Expenses£10,413£10,480£10,550£10,622£10,694£52,759
Profit Before Tax£315£462£666£874£1,090£3,408
Profit After Tax £255£375£539£708£883£2,760
Change In Property Value£5,550£5,717£9,813£12,365£13,107£46,551
Net Return£5,805£6,091£10,353£13,073£13,990£49,312
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)9%10%16%21%22%78%