Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,784£8,916£9,139£9,367£9,648£45,854
Total Expenses£8,155£8,214£8,280£8,346£8,417£41,413
Profit Before Tax£629£701£859£1,021£1,231£4,441
Profit After Tax £509£568£696£827£997£3,597
Change In Property Value£3,990£4,110£7,760£8,932£9,468£34,259
Net Return£4,499£4,678£8,456£9,758£10,465£37,857
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)11%11%21%24%26%93%