Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,392£10,548£10,812£11,082£11,414£54,248
Total Expenses£9,586£9,647£9,716£9,787£9,863£48,600
Profit Before Tax£806£901£1,095£1,294£1,551£5,648
Profit After Tax £653£730£887£1,049£1,256£4,575
Change In Property Value£4,950£5,099£9,628£11,081£11,745£42,502
Net Return£5,603£5,828£10,515£12,129£13,002£47,077
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)11%12%21%24%26%93%