Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,644£13,849£14,056£14,408£14,768£70,725
Total Expenses£13,339£13,409£13,471£13,548£13,627£67,393
Profit Before Tax£305£440£586£860£1,141£3,332
Profit After Tax £247£356£474£697£925£2,699
Change In Property Value£3£6,200£11,067£14,727£10,260£42,257
Net Return£250£6,556£11,541£15,424£11,185£44,956
Return From Rental Income (%)0%0%0%1%1%3%
Total Net Return (%)0%7%12%16%12%46%