Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,472£29,914£30,662£31,428£32,371£153,848
Total Expenses£29,434£29,490£29,576£29,663£29,768£147,931
Profit Before Tax£38£424£1,086£1,765£2,603£5,917
Profit After Tax £31£343£880£1,430£2,109£4,792
Change In Property Value£7£7£13,100£23,384£31,117£67,615
Net Return£37£350£13,980£24,814£33,226£72,407
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%0%6%11%15%33%