Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,728£13,934£14,143£14,497£14,859£71,160
Total Expenses£13,185£13,255£13,317£13,394£13,473£66,624
Profit Before Tax£543£679£826£1,102£1,386£4,536
Profit After Tax £440£550£669£893£1,122£3,674
Change In Property Value£3£6,099£10,887£14,487£10,093£41,569
Net Return£443£6,649£11,556£15,380£11,215£45,243
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%7%12%16%12%48%