Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,500£13,703£13,908£14,256£14,612£69,978
Total Expenses£13,001£13,071£13,133£13,209£13,288£65,702
Profit Before Tax£499£631£775£1,046£1,325£4,277
Profit After Tax £404£511£628£848£1,073£3,464
Change In Property Value£3£5,999£10,708£14,250£9,927£40,887
Net Return£407£6,510£11,336£15,097£11,000£44,352
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%7%12%16%12%47%