Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,128£16,370£16,615£17,031£17,457£83,601
Total Expenses£15,678£15,753£15,818£15,902£15,987£79,138
Profit Before Tax£450£617£797£1,129£1,470£4,463
Profit After Tax £364£500£646£915£1,191£3,615
Change In Property Value£4£7,500£13,388£17,815£12,411£51,118
Net Return£368£8,000£14,033£18,730£13,602£54,733
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%7%12%16%11%46%