Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,100£14,311£14,669£15,036£15,487£73,604
Total Expenses£13,813£13,845£13,892£13,939£13,995£69,484
Profit Before Tax£288£466£778£1,097£1,492£4,120
Profit After Tax £233£378£630£888£1,209£3,337
Change In Property Value£3£3£6,000£10,710£14,252£30,969
Net Return£236£381£6,630£11,599£15,461£34,306
Return From Rental Income (%)0%0%1%1%1%4%
Total Net Return (%)0%0%7%12%17%37%