Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,844£15,067£15,443£15,829£16,304£77,488
Total Expenses£14,593£14,662£14,742£14,825£14,915£73,737
Profit Before Tax£251£405£701£1,005£1,389£3,751
Profit After Tax £203£328£568£814£1,125£3,038
Change In Property Value£3£3£5,600£9,996£13,302£28,904
Net Return£206£331£6,168£10,810£14,427£31,942
Return From Rental Income (%)0%0%1%1%1%4%
Total Net Return (%)0%0%7%12%17%37%