Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,756£9,902£10,150£10,404£10,716£50,928
Total Expenses£9,324£9,384£9,452£9,521£9,595£47,276
Profit Before Tax£432£518£698£882£1,121£3,652
Profit After Tax £350£420£565£715£908£2,958
Change In Property Value£3,200£3,264£6,659£8,656£9,089£30,868
Net Return£3,550£3,684£7,224£9,371£9,997£33,825
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)7%8%15%19%20%69%