Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,156£9,339£9,573£9,812£10,057£47,937
Total Expenses£8,867£8,931£8,997£9,065£9,132£44,993
Profit Before Tax£289£408£575£747£925£2,944
Profit After Tax £234£330£466£605£749£2,384
Change In Property Value£4,500£4,635£7,957£10,026£10,627£37,744
Net Return£4,734£4,965£8,423£10,630£11,376£40,129
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)10%11%18%23%25%87%