Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,000£9,135£9,363£9,597£9,885£46,981
Total Expenses£8,851£8,911£8,977£9,044£9,115£44,898
Profit Before Tax£149£224£387£554£770£2,084
Profit After Tax £120£182£313£448£624£1,688
Change In Property Value£3,000£3,060£6,242£8,115£8,521£28,938
Net Return£3,120£3,242£6,556£8,564£9,145£30,626
Return From Rental Income (%)0%0%1%1%1%4%
Total Net Return (%)7%7%14%19%20%67%