Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,804£28,221£28,644£29,360£30,094£144,124
Total Expenses£27,142£27,234£27,317£27,431£27,547£136,670
Profit Before Tax£662£987£1,327£1,930£2,548£7,455
Profit After Tax £536£800£1,075£1,563£2,064£6,038
Change In Property Value£7£13,900£24,812£33,017£23,002£94,738
Net Return£543£14,700£25,887£34,581£25,066£100,776
Return From Rental Income (%)0%0%0%1%1%3%
Total Net Return (%)0%6%11%15%11%43%