Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,800£26,187£26,580£27,244£27,925£133,737
Total Expenses£25,333£25,422£25,502£25,610£25,721£127,587
Profit Before Tax£467£765£1,078£1,634£2,205£6,149
Profit After Tax £378£620£873£1,324£1,786£4,981
Change In Property Value£6£12,900£23,027£30,642£21,347£87,923
Net Return£385£13,520£23,900£31,966£23,133£92,903
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%6%11%15%11%43%