Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,348£9,488£9,631£9,871£10,118£48,456
Total Expenses£9,338£9,402£9,457£9,523£9,590£47,309
Profit Before Tax£10£87£174£349£528£1,147
Profit After Tax £8£70£141£282£428£929
Change In Property Value£2£3,980£7,104£9,454£6,586£27,126
Net Return£10£4,050£7,245£9,736£7,014£28,056
Return From Rental Income (%)0%0%0%0%1%2%
Total Net Return (%)0%7%12%16%12%46%