Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,004£23,349£23,699£24,292£24,899£119,243
Total Expenses£22,801£22,886£22,962£23,063£23,166£114,877
Profit Before Tax£203£464£738£1,229£1,733£4,366
Profit After Tax £164£375£598£996£1,404£3,537
Change In Property Value£6£11,500£20,528£27,317£19,031£78,381
Net Return£170£11,876£21,125£28,312£20,434£81,917
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%6%11%15%11%43%