Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,176£25,554£25,937£26,585£27,250£130,502
Total Expenses£24,772£24,860£24,939£25,046£25,155£124,770
Profit Before Tax£404£694£998£1,540£2,095£5,732
Profit After Tax £327£562£808£1,247£1,697£4,643
Change In Property Value£6£12,590£22,473£29,906£20,834£85,810
Net Return£334£13,152£23,282£31,153£22,532£90,452
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%6%11%15%11%43%