Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,272£13,471£13,673£14,015£14,365£68,797
Total Expenses£12,819£12,889£12,950£13,026£13,104£64,787
Profit Before Tax£453£582£723£989£1,262£4,009
Profit After Tax £367£472£586£801£1,022£3,248
Change In Property Value£3£5,900£10,532£14,015£9,763£40,213
Net Return£370£6,372£11,117£14,816£10,785£43,460
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%7%12%16%12%47%