Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,132£9,269£9,501£9,738£10,030£47,670
Total Expenses£8,666£8,726£8,792£8,860£8,931£43,975
Profit Before Tax£466£543£709£879£1,099£3,696
Profit After Tax £377£440£574£712£890£2,993
Change In Property Value£4,350£4,481£8,461£9,737£10,322£37,350
Net Return£4,727£4,920£9,035£10,449£11,212£40,344
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)11%11%20%23%25%91%