Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,832£8,964£9,189£9,418£9,701£46,104
Total Expenses£8,126£8,151£8,184£8,218£8,257£40,935
Profit Before Tax£706£814£1,005£1,200£1,444£5,169
Profit After Tax £572£659£814£972£1,170£4,187
Change In Property Value£5,948£6,156£10,013£11,524£12,216£45,857
Net Return£6,520£6,816£10,827£12,496£13,385£50,044
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)13%13%21%24%26%96%