Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,540£15,773£16,010£16,410£16,820£80,553
Total Expenses£15,459£15,532£15,597£15,679£15,762£78,028
Profit Before Tax£81£241£413£731£1,058£2,525
Profit After Tax £66£195£335£592£857£2,045
Change In Property Value£3,700£11,211£15,396£18,014£14,641£62,963
Net Return£3,766£11,406£15,731£18,606£15,498£65,007
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)3%10%13%16%13%55%