Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,912£25,286£25,918£26,566£27,363£130,044
Total Expenses£24,019£24,068£24,142£24,218£24,308£120,754
Profit Before Tax£893£1,218£1,776£2,348£3,055£9,290
Profit After Tax £723£986£1,439£1,902£2,474£7,525
Change In Property Value£5£5£10,600£18,921£25,179£54,711
Net Return£729£992£12,039£20,823£27,653£62,236
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%1%7%12%16%36%