Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,528£9,671£9,816£10,061£10,313£49,389
Total Expenses£9,340£9,404£9,459£9,526£9,594£47,322
Profit Before Tax£188£267£357£536£719£2,067
Profit After Tax £153£216£289£434£583£1,675
Change In Property Value£2£3,970£7,087£9,430£6,570£27,058
Net Return£155£4,186£7,375£9,864£7,152£28,733
Return From Rental Income (%)0%0%0%1%1%3%
Total Net Return (%)0%7%12%16%12%47%