Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,200£13,398£13,599£13,939£14,287£68,423
Total Expenses£12,973£13,042£13,103£13,179£13,257£65,554
Profit Before Tax£228£356£496£760£1,031£2,869
Profit After Tax £184£288£401£615£835£2,324
Change In Property Value£3£6,000£10,710£14,252£9,929£40,894
Net Return£187£6,288£11,112£14,867£10,764£43,218
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%7%12%16%12%46%