Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,800£17,052£17,308£17,740£18,184£87,084
Total Expenses£16,550£16,625£16,692£16,777£16,864£83,508
Profit Before Tax£250£427£616£964£1,320£3,577
Profit After Tax £203£346£499£781£1,069£2,897
Change In Property Value£4,000£12,120£16,645£19,474£15,828£68,068
Net Return£4,203£12,466£17,144£20,255£16,898£70,965
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)3%10%13%16%13%55%