Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,872£17,125£17,553£17,992£18,532£88,074
Total Expenses£17,065£17,102£17,156£17,211£17,275£85,809
Profit Before Tax£-193£23£398£781£1,257£2,265
Profit After Tax £-193£19£322£633£1,018£1,798
Change In Property Value£9,375£9,609£17,729£22,644£26,061£85,419
Net Return£9,182£9,628£18,051£23,277£27,079£87,218
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)8%8%15%19%23%73%