Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,856£18,124£18,396£18,856£19,327£92,558
Total Expenses£17,460£17,537£17,605£17,693£17,783£88,077
Profit Before Tax£396£587£791£1,163£1,544£4,481
Profit After Tax £321£476£641£942£1,251£3,630
Change In Property Value£4£8,500£15,173£20,190£14,066£57,933
Net Return£325£8,976£15,813£21,132£15,317£61,563
Return From Rental Income (%)0%0%0%1%1%3%
Total Net Return (%)0%7%12%15%11%45%