Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,300£27,710£28,125£28,828£29,549£141,512
Total Expenses£27,253£27,343£27,426£27,538£27,653£137,213
Profit Before Tax£48£366£699£1,290£1,896£4,299
Profit After Tax £38£297£566£1,045£1,536£3,482
Change In Property Value£7£14,000£24,990£33,255£23,168£95,420
Net Return£45£14,297£25,557£34,300£24,703£98,902
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%6%11%15%11%42%