Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,912£10,061£10,312£10,570£10,887£51,742
Total Expenses£9,337£9,398£9,466£9,536£9,610£47,348
Profit Before Tax£575£663£846£1,034£1,277£4,394
Profit After Tax £466£537£685£838£1,034£3,559
Change In Property Value£4,799£4,942£9,333£10,741£11,386£41,201
Net Return£5,264£5,479£10,018£11,579£12,420£44,761
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)11%11%20%24%25%91%