Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,828£22,155£22,709£23,277£23,975£113,945
Total Expenses£21,925£21,969£22,036£22,103£22,184£110,217
Profit Before Tax£-97£186£674£1,174£1,792£3,728
Profit After Tax £-97£151£546£951£1,451£3,001
Change In Property Value£12,125£12,428£22,930£29,287£33,706£110,476
Net Return£12,028£12,579£23,476£30,237£35,157£113,477
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)8%8%15%19%22%72%