Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,520£14,738£14,959£15,333£15,716£75,266
Total Expenses£14,070£14,142£14,205£14,284£14,365£71,065
Profit Before Tax£450£596£754£1,049£1,351£4,201
Profit After Tax £365£483£611£850£1,095£3,403
Change In Property Value£3£6,600£11,781£15,677£10,922£44,984
Net Return£368£7,083£12,392£16,527£12,016£48,386
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%7%12%16%12%47%