Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,444£18,721£19,001£19,477£19,963£95,606
Total Expenses£18,323£18,401£18,470£18,559£18,651£92,404
Profit Before Tax£121£320£532£917£1,313£3,202
Profit After Tax £98£259£431£743£1,063£2,594
Change In Property Value£5£9,000£16,065£21,378£14,893£61,341
Net Return£102£9,259£16,496£22,121£15,957£63,935
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%6%11%15%11%44%