Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£52,500£53,288£54,087£55,439£56,825£272,138
Total Expenses£54,013£54,104£54,194£54,340£54,489£271,139
Profit Before Tax£-1,513£-816£-107£1,099£2,336£1,000
Profit After Tax £-1,513£-816£-107£890£1,892£347
Change In Property Value£22,500£53,288£70,910£82,335£60,516£289,549
Net Return£20,988£52,471£70,803£83,225£62,408£289,896
Return From Rental Income (%)0%0%0%0%0%0%
Total Net Return (%)4%10%13%15%12%53%