Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,960£7,064£7,170£7,350£7,533£36,078
Total Expenses£6,919£6,979£7,031£7,091£7,152£35,172
Profit Before Tax£41£85£139£259£382£906
Profit After Tax £33£69£113£210£309£734
Change In Property Value£1£2,625£4,686£6,235£4,344£17,891
Net Return£35£2,694£4,799£6,445£4,653£18,625
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%7%12%16%12%46%