Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,196£17,454£17,716£18,159£18,613£89,137
Total Expenses£16,590£16,665£16,733£16,819£16,907£83,713
Profit Before Tax£606£789£983£1,340£1,706£5,424
Profit After Tax £491£639£796£1,085£1,382£4,393
Change In Property Value£4£8,000£14,280£19,003£13,239£54,526
Net Return£495£8,639£15,077£20,088£14,620£58,919
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%7%12%16%11%46%