Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,436£23,788£24,144£24,748£25,367£121,483
Total Expenses£23,198£23,283£23,360£23,462£23,567£116,870
Profit Before Tax£238£504£784£1,286£1,800£4,612
Profit After Tax £193£408£635£1,041£1,458£3,736
Change In Property Value£6£11,720£20,920£27,839£19,395£79,880
Net Return£199£12,129£21,556£28,881£20,853£83,616
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%6%11%15%11%43%