Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,372£12,558£12,746£13,065£13,391£64,131
Total Expenses£12,084£12,152£12,212£12,286£12,361£61,095
Profit Before Tax£288£405£534£779£1,030£3,036
Profit After Tax £234£328£432£631£834£2,459
Change In Property Value£3£5,499£9,816£13,062£9,100£37,480
Net Return£236£5,827£10,248£13,693£9,934£39,939
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%7%12%16%12%47%