Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,440£10,597£10,862£11,133£11,467£54,498
Total Expenses£10,184£10,245£10,315£10,386£10,462£51,591
Profit Before Tax£256£351£547£747£1,005£2,908
Profit After Tax £208£285£443£605£814£2,355
Change In Property Value£2£2£3,599£6,424£8,549£18,576
Net Return£210£286£4,042£7,030£9,363£20,931
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%1%7%13%17%38%