Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,420£9,561£9,800£10,045£10,347£49,174
Total Expenses£8,695£8,755£8,822£8,890£8,963£44,125
Profit Before Tax£725£806£978£1,155£1,384£5,049
Profit After Tax £587£653£793£936£1,121£4,089
Change In Property Value£4,350£4,481£8,461£9,737£10,322£37,350
Net Return£4,937£5,134£9,253£10,673£11,442£41,440
Return From Rental Income (%)1%1%2%2%3%9%
Total Net Return (%)11%12%21%24%26%93%