Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,916£21,230£21,548£22,087£22,639£108,420
Total Expenses£20,115£20,196£20,269£20,365£20,463£101,407
Profit Before Tax£801£1,034£1,279£1,722£2,177£7,013
Profit After Tax £649£837£1,036£1,395£1,763£5,680
Change In Property Value£5£9,960£17,779£23,658£16,482£67,884
Net Return£654£10,797£18,815£25,053£18,245£73,565
Return From Rental Income (%)0%1%1%1%1%3%
Total Net Return (%)0%7%12%15%11%45%