Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,496£11,668£11,843£12,140£12,443£59,591
Total Expenses£11,192£11,259£11,317£11,389£11,462£56,619
Profit Before Tax£304£409£526£751£981£2,971
Profit After Tax £246£332£426£608£795£2,407
Change In Property Value£2£4,999£8,923£11,874£8,272£34,072
Net Return£249£5,331£9,349£12,482£9,067£36,479
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%7%12%16%12%48%