Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,240£9,379£9,613£9,853£10,149£48,234
Total Expenses£8,479£8,538£8,605£8,673£8,745£43,039
Profit Before Tax£762£840£1,008£1,181£1,404£5,195
Profit After Tax £617£681£817£956£1,137£4,208
Change In Property Value£4,200£4,326£8,169£9,402£9,966£36,062
Net Return£4,817£5,007£8,986£10,358£11,103£40,270
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)11%12%21%24%26%94%