Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,604£27,003£27,408£28,093£28,796£137,904
Total Expenses£26,057£26,147£26,228£26,339£26,451£131,222
Profit Before Tax£547£856£1,180£1,755£2,344£6,683
Profit After Tax £443£694£956£1,421£1,899£5,413
Change In Property Value£7£13,300£23,741£31,592£22,009£90,649
Net Return£450£13,994£24,696£33,014£23,908£96,062
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%6%11%15%11%43%