Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,804£19,086£19,563£20,052£20,654£98,159
Total Expenses£18,250£18,290£18,349£18,408£18,479£91,777
Profit Before Tax£554£796£1,215£1,644£2,175£6,383
Profit After Tax £448£645£984£1,332£1,761£5,170
Change In Property Value£4£4£8,000£14,280£19,003£41,291
Net Return£452£649£8,984£15,612£20,764£46,461
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%1%7%12%16%36%