Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,000£27,405£28,090£28,792£29,656£140,944
Total Expenses£27,005£27,057£27,136£27,217£27,314£135,730
Profit Before Tax£-5£348£954£1,575£2,342£5,213
Profit After Tax £-5£282£773£1,276£1,897£4,222
Change In Property Value£6,000£6,060£18,362£25,217£29,504£85,142
Net Return£5,995£6,342£19,134£26,493£31,400£89,364
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)3%3%10%13%16%45%