Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,528£34,031£34,882£35,754£36,826£175,021
Total Expenses£33,411£33,472£33,568£33,666£33,784£167,902
Profit Before Tax£117£558£1,313£2,087£3,042£7,118
Profit After Tax £95£452£1,064£1,691£2,464£5,766
Change In Property Value£7£7£14,900£26,597£35,393£76,905
Net Return£102£460£15,964£28,288£37,857£82,671
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%0%6%11%15%33%