Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,796£24,153£24,515£25,128£25,756£123,349
Total Expenses£23,524£23,609£23,687£23,790£23,895£118,505
Profit Before Tax£272£544£829£1,338£1,861£4,844
Profit After Tax £221£440£671£1,084£1,507£3,923
Change In Property Value£6£11,900£21,242£28,267£19,692£81,107
Net Return£226£12,340£21,913£29,351£21,200£85,030
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%6%11%15%11%43%