Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,096£12,277£12,462£12,773£13,092£62,701
Total Expenses£12,058£12,126£12,185£12,258£12,333£60,960
Profit Before Tax£38£152£276£515£760£1,741
Profit After Tax £31£123£224£417£615£1,410
Change In Property Value£3£5,500£9,818£13,064£9,102£37,486
Net Return£34£5,623£10,041£13,481£9,717£38,896
Return From Rental Income (%)0%0%0%0%1%2%
Total Net Return (%)0%7%12%16%11%46%