Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,500£10,657£10,924£11,197£11,533£54,811
Total Expenses£9,993£10,055£10,124£10,196£10,272£50,640
Profit Before Tax£507£603£799£1,001£1,261£4,171
Profit After Tax £411£488£648£811£1,021£3,379
Change In Property Value£3,500£3,570£7,283£9,468£9,941£33,761
Net Return£3,911£4,058£7,930£10,279£10,962£37,140
Return From Rental Income (%)1%1%1%2%2%6%
Total Net Return (%)7%8%15%19%20%69%