Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,640£17,905£18,173£18,627£19,093£91,438
Total Expenses£17,278£17,354£17,422£17,509£17,598£87,161
Profit Before Tax£363£551£751£1,118£1,495£4,278
Profit After Tax £294£446£609£906£1,211£3,465
Change In Property Value£4£8,400£14,994£19,953£13,901£57,252
Net Return£298£8,846£15,603£20,859£15,111£60,717
Return From Rental Income (%)0%0%0%1%1%3%
Total Net Return (%)0%7%12%15%11%45%