Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,000£21,315£21,635£22,176£22,730£108,855
Total Expenses£20,992£21,073£21,146£21,242£21,340£105,794
Profit Before Tax£8£242£488£933£1,390£3,061
Profit After Tax £7£196£396£756£1,126£2,479
Change In Property Value£5£10,500£18,743£24,941£17,376£71,565
Net Return£12£10,696£19,138£25,697£18,501£74,044
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%6%11%15%11%43%