Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,572£7,686£7,801£7,996£8,196£39,250
Total Expenses£7,439£7,500£7,553£7,614£7,677£37,782
Profit Before Tax£133£186£248£382£519£1,468
Profit After Tax £108£150£201£309£421£1,189
Change In Property Value£1£2,910£5,194£6,912£4,816£19,834
Net Return£109£3,060£5,396£7,222£5,236£21,023
Return From Rental Income (%)0%0%0%1%1%3%
Total Net Return (%)0%7%12%16%12%47%