Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,688£11,863£12,160£12,464£12,838£61,013
Total Expenses£11,302£11,366£11,438£11,513£11,593£57,211
Profit Before Tax£386£498£722£951£1,245£3,802
Profit After Tax £313£403£584£771£1,009£3,079
Change In Property Value£2£2£4,100£7,319£9,739£21,162
Net Return£315£405£4,685£8,089£10,748£24,241
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)1%1%7%13%17%39%