Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,300£9,439£9,675£9,917£10,215£48,547
Total Expenses£9,080£9,140£9,206£9,274£9,347£46,046
Profit Before Tax£220£300£469£643£868£2,501
Profit After Tax £179£243£380£521£703£2,026
Change In Property Value£3,100£3,162£6,450£8,386£8,805£29,903
Net Return£3,279£3,405£6,831£8,907£9,508£31,929
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)7%7%14%19%20%67%