Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,356£16,601£17,016£17,442£17,965£85,381
Total Expenses£15,875£15,946£16,030£16,117£16,212£80,180
Profit Before Tax£481£655£986£1,325£1,753£5,201
Profit After Tax £389£531£799£1,073£1,420£4,212
Change In Property Value£3£3£6,170£11,014£14,656£31,846
Net Return£392£534£6,969£12,087£16,076£36,058
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%1%7%13%17%37%