Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,580£14,799£15,169£15,548£16,014£76,110
Total Expenses£14,369£14,436£14,516£14,598£14,688£72,607
Profit Before Tax£211£362£652£950£1,327£3,502
Profit After Tax £171£293£528£769£1,075£2,837
Change In Property Value£3£3£5,500£9,818£13,065£28,388
Net Return£174£296£6,028£10,587£14,139£31,225
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%0%7%12%17%37%