Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,000£24,360£24,725£25,344£25,977£124,406
Total Expenses£23,705£23,791£23,869£23,972£24,078£119,415
Profit Before Tax£295£569£857£1,371£1,899£4,991
Profit After Tax £239£461£694£1,111£1,538£4,043
Change In Property Value£6£12,000£21,420£28,504£19,858£81,788
Net Return£245£12,461£22,114£29,615£21,396£85,831
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%6%11%15%11%43%