Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,768£9,915£10,162£10,416£10,729£50,990
Total Expenses£9,126£9,187£9,255£9,324£9,398£46,290
Profit Before Tax£642£727£908£1,092£1,331£4,700
Profit After Tax £520£589£735£885£1,078£3,807
Change In Property Value£4,650£4,790£9,044£10,409£11,034£39,926
Net Return£5,170£5,379£9,779£11,294£12,112£43,733
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)11%11%21%24%25%92%