Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,836£7,954£8,073£8,275£8,482£40,619
Total Expenses£7,932£7,993£8,046£8,108£8,172£40,251
Profit Before Tax£-96£-40£27£166£310£367
Profit After Tax £-96£-40£22£135£251£272
Change In Property Value£2£3,200£5,712£7,601£5,295£21,810
Net Return£-94£3,160£5,734£7,736£5,546£22,082
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%6%12%16%11%45%