Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,580£8,709£8,926£9,150£9,424£44,789
Total Expenses£7,904£7,929£7,961£7,995£8,033£39,822
Profit Before Tax£676£780£965£1,155£1,391£4,967
Profit After Tax £547£632£782£936£1,127£4,023
Change In Property Value£5,775£5,977£9,721£11,188£11,860£44,522
Net Return£6,322£6,609£10,503£12,124£12,987£48,545
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)13%13%21%24%26%96%