Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,648£6,748£6,916£7,089£7,302£34,703
Total Expenses£6,434£6,490£6,550£6,611£6,675£32,759
Profit Before Tax£214£258£367£478£627£1,944
Profit After Tax £173£209£297£388£508£1,575
Change In Property Value£3,325£3,441£5,597£6,442£6,828£25,634
Net Return£3,498£3,650£5,894£6,829£7,336£27,208
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)12%12%20%23%25%92%