Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,820£8,952£9,176£9,406£9,688£46,042
Total Expenses£8,437£8,496£8,561£8,628£8,699£42,820
Profit Before Tax£384£457£615£778£989£3,222
Profit After Tax £311£370£498£630£801£2,610
Change In Property Value£2,800£2,856£5,826£7,574£7,953£27,009
Net Return£3,111£3,226£6,324£8,204£8,754£29,619
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)7%8%15%19%20%69%