Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,376£8,502£8,714£8,932£9,200£43,724
Total Expenses£8,194£8,252£8,317£8,382£8,452£41,596
Profit Before Tax£182£249£398£550£748£2,128
Profit After Tax £148£202£322£445£606£1,723
Change In Property Value£2,700£2,754£5,618£7,304£7,669£26,045
Net Return£2,848£2,956£5,940£7,749£8,275£27,768
Return From Rental Income (%)0%0%1%1%1%4%
Total Net Return (%)7%7%14%19%20%67%