Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,232£8,397£8,607£8,822£9,042£43,099
Total Expenses£8,179£8,242£8,306£8,371£8,436£41,534
Profit Before Tax£53£155£301£451£606£1,565
Profit After Tax £43£125£244£365£491£1,268
Change In Property Value£4,050£4,172£7,161£9,023£9,564£33,970
Net Return£4,093£4,297£7,405£9,388£10,056£35,238
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)10%10%18%23%24%85%