Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,576£9,768£10,012£10,262£10,519£50,136
Total Expenses£9,504£9,569£9,637£9,705£9,774£48,189
Profit Before Tax£72£198£375£557£745£1,947
Profit After Tax £58£161£304£451£603£1,577
Change In Property Value£4,950£5,099£8,752£11,028£11,690£41,519
Net Return£5,008£5,259£9,056£11,479£12,293£43,096
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)9%9%16%21%22%77%