Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,920£8,039£8,240£8,446£8,699£41,343
Total Expenses£7,553£7,611£7,674£7,738£7,806£38,383
Profit Before Tax£367£428£566£707£893£2,961
Profit After Tax £297£347£458£573£723£2,398
Change In Property Value£3,600£3,708£7,002£8,059£8,542£30,911
Net Return£3,897£4,055£7,460£8,632£9,265£33,309
Return From Rental Income (%)1%1%1%2%2%6%
Total Net Return (%)11%11%20%23%25%90%