Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,736£24,092£24,694£25,312£26,071£123,905
Total Expenses£22,909£22,957£23,028£23,100£23,187£115,181
Profit Before Tax£827£1,135£1,667£2,211£2,884£8,724
Profit After Tax £669£920£1,350£1,791£2,336£7,067
Change In Property Value£5£5£10,100£18,029£23,991£52,130
Net Return£675£925£11,450£19,820£26,327£59,197
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%1%7%12%16%36%