Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,680£10,894£11,166£11,445£11,731£55,916
Total Expenses£10,011£10,078£10,149£10,220£10,292£50,750
Profit Before Tax£669£815£1,017£1,225£1,439£5,165
Profit After Tax £542£660£824£992£1,166£4,184
Change In Property Value£5,250£5,408£9,283£11,696£12,398£44,035
Net Return£5,792£6,068£10,107£12,688£13,564£48,219
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)11%11%19%24%25%90%