Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,756£9,951£10,200£10,455£10,716£51,078
Total Expenses£9,324£9,389£9,457£9,526£9,595£47,291
Profit Before Tax£432£562£743£929£1,121£3,787
Profit After Tax £350£455£602£752£908£3,068
Change In Property Value£4,800£4,944£8,487£10,694£11,336£40,261
Net Return£5,150£5,399£9,089£11,446£12,244£43,328
Return From Rental Income (%)1%1%1%2%2%6%
Total Net Return (%)11%11%19%23%25%88%