Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,560£22,898£23,471£24,058£24,779£117,766
Total Expenses£21,800£21,845£21,913£21,983£22,066£109,607
Profit Before Tax£760£1,053£1,558£2,075£2,714£8,159
Profit After Tax £616£853£1,262£1,680£2,198£6,609
Change In Property Value£5£5£9,600£17,136£22,804£49,550
Net Return£620£858£10,862£18,817£25,002£56,158
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%1%7%12%16%36%