Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,376£29,817£30,562£31,326£32,266£153,347
Total Expenses£28,234£28,290£28,375£28,463£28,567£141,930
Profit Before Tax£1,142£1,527£2,187£2,863£3,699£11,417
Profit After Tax £925£1,237£1,771£2,319£2,996£9,248
Change In Property Value£6£6£12,500£22,313£29,692£64,518
Net Return£931£1,243£14,272£24,632£32,688£73,765
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%1%7%12%16%36%