Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,676£17,941£18,390£18,849£19,415£92,271
Total Expenses£17,257£17,330£17,417£17,507£17,606£87,118
Profit Before Tax£419£612£972£1,342£1,808£5,153
Profit After Tax £339£495£788£1,087£1,465£4,174
Change In Property Value£3£3£6,800£12,138£16,152£35,098
Net Return£343£499£7,588£13,225£17,617£39,272
Return From Rental Income (%)0%0%1%1%1%4%
Total Net Return (%)0%0%7%12%16%37%