Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,004£29,439£29,881£30,628£31,393£150,345
Total Expenses£28,227£28,321£28,406£28,522£28,642£142,118
Profit Before Tax£777£1,118£1,475£2,105£2,752£8,227
Profit After Tax £629£906£1,195£1,705£2,229£6,664
Change In Property Value£7£14,500£25,883£34,443£23,995£98,828
Net Return£636£15,406£27,077£36,148£26,224£105,491
Return From Rental Income (%)0%0%0%1%1%3%
Total Net Return (%)0%6%11%15%11%44%