Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,400£8,526£8,739£8,958£9,226£43,849
Total Expenses£8,395£8,453£8,517£8,583£8,653£42,601
Profit Before Tax£6£73£222£375£574£1,248
Profit After Tax £4£59£180£303£465£1,011
Change In Property Value£2,800£2,856£5,826£7,574£7,953£27,009
Net Return£2,804£2,915£6,006£7,877£8,418£28,020
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)7%7%14%18%20%65%