Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,216£9,354£9,495£9,732£9,975£47,772
Total Expenses£9,099£9,163£9,218£9,284£9,351£46,115
Profit Before Tax£117£191£276£448£625£1,657
Profit After Tax £95£155£224£363£506£1,343
Change In Property Value£2£3,840£6,854£9,121£6,355£26,172
Net Return£97£3,995£7,078£9,484£6,860£27,515
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%7%12%16%12%47%