Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,900£25,274£25,653£26,294£26,951£129,071
Total Expenses£24,519£24,606£24,685£24,791£24,900£123,501
Profit Before Tax£381£667£967£1,503£2,052£5,570
Profit After Tax £309£540£784£1,217£1,662£4,512
Change In Property Value£6£12,450£22,223£29,573£20,603£84,856
Net Return£315£12,991£23,007£30,790£22,264£89,367
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%6%11%15%11%43%