Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,396£21,717£22,043£22,594£23,159£110,908
Total Expenses£21,353£21,435£21,509£21,606£21,705£107,608
Profit Before Tax£43£282£534£988£1,454£3,300
Profit After Tax £35£228£432£800£1,177£2,673
Change In Property Value£5£10,700£19,100£25,416£17,707£72,928
Net Return£40£10,928£19,532£26,216£18,884£75,601
Return From Rental Income (%)0%0%0%0%1%2%
Total Net Return (%)0%6%11%15%11%43%