Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,976£9,111£9,247£9,478£9,715£46,528
Total Expenses£9,172£9,235£9,290£9,355£9,421£46,473
Profit Before Tax£-196£-125£-43£124£294£55
Profit After Tax £-196£-125£-43£100£238£-24
Change In Property Value£1,950£5,909£8,114£9,494£7,716£33,183
Net Return£1,754£5,784£8,072£9,594£7,955£33,159
Return From Rental Income (%)0%0%0%0%0%0%
Total Net Return (%)3%10%14%16%13%56%