Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,704£10,865£11,136£11,415£11,757£55,876
Total Expenses£9,813£9,875£9,945£10,017£10,094£49,745
Profit Before Tax£891£989£1,191£1,398£1,663£6,132
Profit After Tax £722£801£965£1,132£1,347£4,967
Change In Property Value£5,099£5,251£9,916£11,413£12,098£43,777
Net Return£5,820£6,053£10,881£12,545£13,445£48,744
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)11%12%21%24%26%94%