Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,744£25,115£25,492£26,129£26,782£128,263
Total Expenses£24,375£24,462£24,540£24,646£24,754£122,777
Profit Before Tax£369£653£951£1,483£2,028£5,486
Profit After Tax £299£529£771£1,201£1,643£4,444
Change In Property Value£6£12,370£22,081£29,383£20,470£84,310
Net Return£305£12,899£22,851£30,584£22,113£88,754
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%6%11%15%11%43%