Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,344£10,499£10,657£10,923£11,196£53,619
Total Expenses£10,596£10,661£10,718£10,786£10,856£53,617
Profit Before Tax£-252£-162£-61£137£340£2
Profit After Tax £-252£-162£-61£111£275£-88
Change In Property Value£2£4,700£8,390£11,164£7,778£32,034
Net Return£-249£4,538£8,328£11,275£8,053£31,945
Return From Rental Income (%)0%0%0%0%0%0%
Total Net Return (%)0%6%12%16%11%45%