Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,640£27,040£27,445£28,131£28,835£138,091
Total Expenses£26,330£26,382£26,433£26,512£26,593£132,251
Profit Before Tax£310£657£1,012£1,619£2,241£5,839
Profit After Tax £251£532£820£1,311£1,815£4,730
Change In Property Value£7£14,400£25,704£34,205£23,829£98,146
Net Return£258£14,932£26,524£35,516£25,645£102,876
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%6%11%15%11%43%