Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,600£28,014£28,434£29,145£29,874£143,067
Total Expenses£26,961£27,052£27,135£27,248£27,364£135,760
Profit Before Tax£639£962£1,299£1,897£2,510£7,307
Profit After Tax £518£779£1,052£1,537£2,033£5,919
Change In Property Value£7£13,800£24,633£32,780£22,837£94,057
Net Return£525£14,579£25,685£34,316£24,870£99,976
Return From Rental Income (%)0%0%0%1%1%3%
Total Net Return (%)0%6%11%15%11%43%