Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,396£9,537£9,680£9,922£10,170£48,705
Total Expenses£9,375£9,439£9,494£9,560£9,627£47,495
Profit Before Tax£21£98£186£362£543£1,210
Profit After Tax £17£80£151£293£439£980
Change In Property Value£2£4,000£7,140£9,501£6,619£27,263
Net Return£19£4,080£7,291£9,795£7,059£28,243
Return From Rental Income (%)0%0%0%0%1%2%
Total Net Return (%)0%7%12%16%12%46%