Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,444£27,856£28,552£29,266£30,144£143,261
Total Expenses£26,962£27,050£27,162£27,277£27,408£135,859
Profit Before Tax£482£806£1,390£1,988£2,736£7,402
Profit After Tax £390£653£1,126£1,611£2,216£5,996
Change In Property Value£6£6£11,200£19,992£26,604£57,808
Net Return£396£659£12,326£21,603£28,820£63,804
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%0%7%12%16%35%