Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,600£9,744£9,988£10,237£10,544£50,113
Total Expenses£9,308£9,368£9,436£9,505£9,578£47,195
Profit Before Tax£292£376£552£733£966£2,919
Profit After Tax £237£304£447£594£783£2,364
Change In Property Value£3,200£3,264£6,659£8,656£9,089£30,868
Net Return£3,437£3,568£7,106£9,250£9,872£33,232
Return From Rental Income (%)0%1%1%1%2%5%
Total Net Return (%)7%7%15%19%20%68%