Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,336£15,566£15,800£16,195£16,599£79,495
Total Expenses£15,277£15,350£15,415£15,496£15,579£77,118
Profit Before Tax£59£216£385£698£1,020£2,377
Profit After Tax £47£175£312£566£826£1,926
Change In Property Value£4£7,300£13,031£17,340£12,080£49,755
Net Return£51£7,475£13,342£17,906£12,907£51,680
Return From Rental Income (%)0%0%0%0%1%2%
Total Net Return (%)0%6%11%15%11%44%