Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,996£19,281£19,570£20,059£20,561£98,467
Total Expenses£19,183£19,261£19,331£19,422£19,515£96,712
Profit Before Tax£-187£20£239£638£1,046£1,756
Profit After Tax £-187£16£194£516£847£1,387
Change In Property Value£5£9,500£16,958£22,566£15,721£64,749
Net Return£-182£9,516£17,151£23,082£16,568£66,136
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%6%11%15%11%43%