Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,104£7,246£7,427£7,613£7,803£37,193
Total Expenses£6,963£6,989£7,018£7,047£7,077£35,095
Profit Before Tax£141£257£409£566£726£2,099
Profit After Tax £114£208£332£458£588£1,700
Change In Property Value£4,350£4,481£7,692£9,691£10,273£36,486
Net Return£4,464£4,689£8,023£10,149£10,861£38,186
Return From Rental Income (%)0%0%1%1%1%4%
Total Net Return (%)10%11%18%23%24%86%