Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,404£19,695£19,990£20,490£21,003£100,582
Total Expenses£19,545£19,624£19,695£19,787£19,881£98,532
Profit Before Tax£-141£71£296£704£1,122£2,050
Profit After Tax £-141£57£239£570£909£1,634
Change In Property Value£5£9,700£17,315£23,041£16,052£66,112
Net Return£-136£9,757£17,554£23,611£16,961£67,746
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%6%11%15%11%43%