Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,896£17,149£17,578£18,018£18,558£88,199
Total Expenses£16,582£16,653£16,739£16,827£16,924£83,725
Profit Before Tax£314£496£839£1,191£1,634£4,474
Profit After Tax £254£402£680£964£1,324£3,624
Change In Property Value£3£3£6,499£11,601£15,438£33,544
Net Return£258£405£7,179£12,565£16,761£37,168
Return From Rental Income (%)0%0%1%1%1%4%
Total Net Return (%)0%0%7%12%16%36%