Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,540£12,728£12,919£13,242£13,573£65,002
Total Expenses£12,424£12,493£12,553£12,627£12,703£62,799
Profit Before Tax£116£235£366£615£870£2,203
Profit After Tax £94£191£297£498£705£1,785
Change In Property Value£3£5,700£10,175£13,539£9,433£38,850
Net Return£97£5,891£10,471£14,038£10,138£40,634
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%7%12%16%11%46%