Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,200£19,488£19,780£20,275£20,782£99,525
Total Expenses£19,364£19,443£19,513£19,604£19,698£97,622
Profit Before Tax£-164£45£267£671£1,084£1,903
Profit After Tax £-164£37£217£543£878£1,510
Change In Property Value£5£9,600£17,136£22,803£15,886£65,431
Net Return£-159£9,637£17,353£23,346£16,764£66,941
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%6%11%15%11%43%