Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,596£16,845£17,098£17,525£17,963£86,027
Total Expenses£16,369£16,444£16,510£16,594£16,681£82,598
Profit Before Tax£227£401£588£931£1,282£3,429
Profit After Tax £184£325£476£754£1,039£2,778
Change In Property Value£4£7,900£14,102£18,765£13,073£53,844
Net Return£188£8,225£14,578£19,519£14,112£56,622
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%6%12%15%11%45%