Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,604£8,733£8,951£9,175£9,450£44,914
Total Expenses£8,109£8,168£8,233£8,299£8,370£41,180
Profit Before Tax£495£565£718£876£1,081£3,734
Profit After Tax £401£457£582£709£876£3,025
Change In Property Value£3,969£4,088£7,720£8,885£9,418£34,079
Net Return£4,370£4,546£8,301£9,594£10,293£37,104
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)11%11%20%24%25%91%