Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,208£20,511£21,024£21,549£22,196£105,488
Total Expenses£19,581£19,623£19,685£19,748£19,824£98,461
Profit Before Tax£627£888£1,339£1,801£2,372£7,028
Profit After Tax £508£719£1,085£1,459£1,922£5,692
Change In Property Value£4£4£8,600£15,351£20,428£44,388
Net Return£512£724£9,685£16,810£22,350£50,081
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%1%7%12%16%36%