Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,964£21,278£21,598£22,138£22,691£108,669
Total Expenses£20,152£20,233£20,306£20,402£20,500£101,593
Profit Before Tax£812£1,045£1,292£1,736£2,191£7,076
Profit After Tax £658£847£1,046£1,406£1,775£5,731
Change In Property Value£5£9,980£17,814£23,706£16,515£68,021
Net Return£663£10,827£18,861£25,112£18,290£73,752
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%7%12%15%11%45%