Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,172£14,385£14,744£15,113£15,566£73,980
Total Expenses£14,030£14,098£14,176£14,257£14,345£70,907
Profit Before Tax£142£287£568£856£1,221£3,073
Profit After Tax £115£233£460£693£989£2,489
Change In Property Value£3£3£5,350£9,550£12,708£27,614
Net Return£117£235£5,810£10,243£13,697£30,103
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%0%7%12%17%37%