Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,104£10,256£10,409£10,670£10,936£52,375
Total Expenses£9,928£9,993£10,050£10,117£10,187£50,275
Profit Before Tax£176£262£360£552£750£2,100
Profit After Tax £143£213£291£447£607£1,701
Change In Property Value£2£4,300£7,676£10,214£7,116£29,308
Net Return£145£4,513£7,967£10,661£7,723£31,009
Return From Rental Income (%)0%0%0%1%1%3%
Total Net Return (%)0%7%12%16%12%47%