Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,092£13,288£13,488£13,825£14,171£67,864
Total Expenses£12,672£12,742£12,803£12,878£12,955£64,050
Profit Before Tax£420£547£685£947£1,215£3,813
Profit After Tax £340£443£555£767£984£3,089
Change In Property Value£3£5,820£10,389£13,825£9,631£39,667
Net Return£343£6,263£10,944£14,591£10,615£42,756
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%7%12%16%12%47%