Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,048£9,184£9,413£9,649£9,938£47,232
Total Expenses£8,697£8,757£8,823£8,890£8,962£44,129
Profit Before Tax£351£427£590£758£976£3,103
Profit After Tax £284£346£478£614£791£2,513
Change In Property Value£5,110£5,289£8,602£9,900£10,494£39,395
Net Return£5,394£5,635£9,080£10,514£11,285£41,908
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)12%13%20%23%25%94%