Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,200£7,344£7,528£7,716£7,909£37,696
Total Expenses£7,084£7,145£7,206£7,269£7,331£36,034
Profit Before Tax£116£199£322£447£578£1,662
Profit After Tax £94£161£261£362£468£1,346
Change In Property Value£2,200£2,244£4,578£5,951£6,874£21,846
Net Return£2,294£2,405£4,838£6,313£7,342£23,193
Return From Rental Income (%)0%0%0%1%1%3%
Total Net Return (%)4%4%9%12%14%43%