Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,104£7,211£7,391£7,576£7,803£37,084
Total Expenses£6,680£6,737£6,798£6,860£6,925£33,999
Profit Before Tax£424£474£593£716£878£3,085
Profit After Tax £344£384£481£580£711£2,499
Change In Property Value£3,002£3,092£5,838£6,719£7,122£25,772
Net Return£3,345£3,476£6,318£7,299£7,833£28,270
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)11%11%20%24%25%91%