Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,400£26,796£27,198£27,878£28,575£136,847
Total Expenses£25,876£25,965£26,046£26,156£26,268£130,311
Profit Before Tax£525£831£1,152£1,722£2,306£6,535
Profit After Tax £425£673£933£1,395£1,868£5,294
Change In Property Value£6,600£19,998£27,464£32,133£26,117£112,312
Net Return£7,025£20,671£28,397£33,527£27,985£117,605
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)3%9%13%15%13%54%