Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,004£26,394£26,790£27,460£28,146£134,794
Total Expenses£25,514£25,603£25,684£25,793£25,904£128,497
Profit Before Tax£490£791£1,106£1,667£2,242£6,297
Profit After Tax £397£641£896£1,350£1,816£5,100
Change In Property Value£7£13,000£23,205£30,880£21,513£88,604
Net Return£403£13,641£24,101£32,230£23,329£93,704
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%6%11%15%11%43%