Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,560£10,718£10,879£11,151£11,430£54,739
Total Expenses£10,778£10,844£10,901£10,970£11,040£54,533
Profit Before Tax£-218£-125£-22£181£389£205
Profit After Tax £-218£-125£-22£147£315£97
Change In Property Value£2£4,800£8,568£11,402£7,943£32,715
Net Return£-216£4,675£8,546£11,548£8,259£32,812
Return From Rental Income (%)0%0%0%0%0%0%
Total Net Return (%)0%6%12%16%11%45%