Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,736£14,957£15,181£15,561£15,950£76,385
Total Expenses£14,252£14,324£14,388£14,468£14,549£71,981
Profit Before Tax£484£633£794£1,093£1,401£4,404
Profit After Tax £392£512£643£886£1,135£3,568
Change In Property Value£3£6,700£11,960£15,915£11,087£45,665
Net Return£395£7,213£12,602£16,800£12,222£49,233
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%7%12%16%12%47%