Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,804£22,131£22,463£23,025£23,600£113,023
Total Expenses£21,716£21,798£21,873£21,971£22,071£109,428
Profit Before Tax£88£333£590£1,054£1,529£3,594
Profit After Tax £71£269£478£854£1,239£2,911
Change In Property Value£5£10,900£19,457£25,891£18,038£74,291
Net Return£77£11,169£19,935£26,745£19,276£77,203
Return From Rental Income (%)0%0%0%0%1%2%
Total Net Return (%)0%6%11%15%11%43%