Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,580£20,889£21,202£21,732£22,275£106,678
Total Expenses£19,822£19,903£19,975£20,070£20,167£99,938
Profit Before Tax£758£986£1,227£1,662£2,108£6,740
Profit After Tax £614£798£994£1,346£1,708£5,460
Change In Property Value£5£9,799£17,491£23,276£16,216£66,787
Net Return£619£10,598£18,485£24,622£17,923£72,247
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%7%12%15%11%45%