Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,164£25,541£25,925£26,573£27,237£130,440
Total Expenses£24,754£24,842£24,922£25,028£25,137£124,684
Profit Before Tax£410£699£1,003£1,545£2,100£5,756
Profit After Tax £332£566£812£1,251£1,701£4,662
Change In Property Value£6£12,580£22,456£29,882£20,818£85,742
Net Return£338£13,147£23,268£31,133£22,519£90,404
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%6%11%15%11%43%