Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,276£6,370£6,466£6,627£6,793£32,532
Total Expenses£6,167£6,226£6,277£6,335£6,394£31,399
Profit Before Tax£109£144£189£293£399£1,133
Profit After Tax £88£117£153£237£323£918
Change In Property Value£1£2,200£3,927£5,226£3,641£14,995
Net Return£90£2,317£4,080£5,463£3,964£15,913
Return From Rental Income (%)0%0%0%1%1%3%
Total Net Return (%)0%7%12%16%12%47%