Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,152£13,349£13,550£13,888£14,235£68,175
Total Expenses£12,936£13,005£13,066£13,142£13,219£65,368
Profit Before Tax£216£344£483£746£1,016£2,806
Profit After Tax £175£279£391£604£823£2,273
Change In Property Value£3£5,980£10,674£14,205£9,896£40,758
Net Return£178£6,259£11,066£14,809£10,719£43,031
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%7%12%16%12%46%