Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,752£7,868£8,065£8,267£8,515£40,466
Total Expenses£7,735£7,792£7,855£7,919£7,986£39,287
Profit Before Tax£17£76£210£348£528£1,180
Profit After Tax £14£62£170£282£428£956
Change In Property Value£2,500£2,550£5,202£6,763£7,101£24,115
Net Return£2,514£2,612£5,372£7,044£7,529£25,071
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)7%7%14%18%20%65%