Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,204£18,477£18,939£19,412£19,995£95,027
Total Expenses£17,707£17,780£17,869£17,960£18,061£89,377
Profit Before Tax£497£697£1,070£1,452£1,934£5,650
Profit After Tax £403£565£867£1,176£1,566£4,577
Change In Property Value£4£4£7,000£12,495£16,628£36,130
Net Return£406£568£7,867£13,671£18,194£40,707
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%1%7%12%16%37%