Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,996£22,326£22,661£23,227£23,808£114,018
Total Expenses£21,896£21,979£22,053£22,152£22,253£110,332
Profit Before Tax£100£347£607£1,076£1,556£3,686
Profit After Tax £81£281£492£871£1,260£2,985
Change In Property Value£6£11,000£19,635£26,129£18,203£74,973
Net Return£87£11,281£20,127£27,000£19,463£77,958
Return From Rental Income (%)0%0%0%0%1%2%
Total Net Return (%)0%6%11%15%11%43%