Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,812£10,974£11,139£11,417£11,703£56,045
Total Expenses£10,481£10,548£10,605£10,675£10,746£53,055
Profit Before Tax£331£427£534£742£957£2,990
Profit After Tax £268£345£432£601£775£2,422
Change In Property Value£2£4,600£8,211£10,927£7,612£31,352
Net Return£270£4,946£8,643£11,528£8,387£33,774
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%7%12%16%12%48%