Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,820£27,222£27,631£28,321£29,029£139,024
Total Expenses£26,509£26,562£26,613£26,692£26,774£133,149
Profit Before Tax£311£661£1,018£1,629£2,256£5,875
Profit After Tax £252£535£825£1,320£1,827£4,758
Change In Property Value£10,875£25,756£34,273£39,795£29,249£139,949
Net Return£11,127£26,291£35,098£41,115£31,077£144,707
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)5%11%14%17%13%60%