Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,476£19,768£20,065£20,566£21,080£100,956
Total Expenses£19,231£19,310£19,381£19,473£19,567£96,960
Profit Before Tax£245£458£684£1,094£1,514£3,995
Profit After Tax £199£371£554£886£1,226£3,236
Change In Property Value£5£9,500£16,958£22,566£15,721£64,749
Net Return£203£9,871£17,512£23,452£16,947£67,985
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%6%11%15%11%44%