Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,356£10,511£10,669£10,936£11,209£53,681
Total Expenses£10,275£10,341£10,397£10,466£10,536£52,014
Profit Before Tax£81£171£272£470£673£1,667
Profit After Tax £66£138£220£381£545£1,350
Change In Property Value£5,625£10,378£13,255£15,255£10,781£55,294
Net Return£5,691£10,516£13,475£15,636£11,326£56,645
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)8%15%20%23%17%83%