Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,292£20,596£20,905£21,428£21,964£105,185
Total Expenses£19,956£20,036£20,108£20,202£20,298£100,601
Profit Before Tax£336£560£797£1,226£1,665£4,584
Profit After Tax £272£454£646£993£1,349£3,713
Change In Property Value£7,425£17,585£23,400£27,171£19,970£95,551
Net Return£7,697£18,039£24,046£28,163£21,319£99,264
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)5%11%15%17%13%61%