Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,672£25,042£25,668£26,310£27,099£128,791
Total Expenses£23,797£23,845£23,918£23,994£24,083£119,637
Profit Before Tax£875£1,197£1,750£2,316£3,016£9,154
Profit After Tax £709£970£1,417£1,876£2,443£7,415
Change In Property Value£5£5£10,500£18,743£24,941£54,195
Net Return£714£975£11,917£20,619£27,384£61,610
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%1%7%12%16%36%