Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,416£10,572£10,837£11,107£11,441£54,373
Total Expenses£9,707£9,769£9,838£9,909£9,985£49,208
Profit Before Tax£709£804£999£1,198£1,456£5,165
Profit After Tax £574£651£809£971£1,179£4,184
Change In Property Value£3,360£3,427£6,991£9,089£9,543£32,411
Net Return£3,934£4,078£7,800£10,060£10,723£36,595
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)8%8%15%20%21%71%