Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,952£9,131£9,359£9,593£9,833£46,869
Total Expenses£8,448£8,512£8,577£8,645£8,711£42,893
Profit Before Tax£504£619£782£949£1,122£3,976
Profit After Tax £408£502£633£768£909£3,221
Change In Property Value£4,199£4,324£7,424£9,354£9,915£35,215
Net Return£4,607£4,826£8,057£10,122£10,824£38,436
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)11%11%19%24%25%89%