Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,320£22,655£23,221£23,802£24,516£116,513
Total Expenses£21,578£21,623£21,690£21,759£21,841£108,490
Profit Before Tax£742£1,032£1,531£2,043£2,675£8,023
Profit After Tax £601£836£1,240£1,655£2,166£6,499
Change In Property Value£5£5£9,500£16,958£22,566£49,034
Net Return£606£841£10,740£18,612£24,733£55,532
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%1%7%12%16%36%