Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,108£15,335£15,718£16,111£16,594£78,866
Total Expenses£14,818£14,887£14,968£15,051£15,142£74,867
Profit Before Tax£290£448£750£1,060£1,452£3,999
Profit After Tax £235£363£607£858£1,176£3,239
Change In Property Value£3£3£5,700£10,175£13,540£29,420
Net Return£238£366£6,307£11,033£14,716£32,659
Return From Rental Income (%)0%0%1%1%1%4%
Total Net Return (%)0%0%7%13%17%37%