Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,236£25,615£26,255£26,911£27,719£131,735
Total Expenses£24,956£25,040£25,147£25,257£25,380£125,780
Profit Before Tax£280£574£1,108£1,655£2,339£5,955
Profit After Tax £227£465£897£1,340£1,894£4,824
Change In Property Value£5£5£10,300£18,386£24,466£53,163
Net Return£232£470£11,198£19,726£26,361£57,987
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%0%7%12%16%34%