Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,476£4,543£4,657£4,773£4,916£23,365
Total Expenses£4,122£4,140£4,162£4,185£4,210£20,817
Profit Before Tax£354£403£495£589£707£2,548
Profit After Tax £287£327£401£477£573£2,064
Change In Property Value£2,000£2,050£3,782£4,831£5,560£18,223
Net Return£2,287£2,377£4,183£5,308£6,132£20,287
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)9%10%17%21%25%81%