Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,200£16,443£16,690£17,107£17,535£83,974
Total Expenses£16,033£16,107£16,173£16,257£16,342£80,912
Profit Before Tax£167£336£517£850£1,193£3,062
Profit After Tax £135£272£418£689£966£2,480
Change In Property Value£4£7,716£13,773£18,328£12,769£52,590
Net Return£139£7,988£14,192£19,017£13,735£55,070
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%6%11%15%11%45%