Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,604£17,868£18,136£18,589£19,054£91,252
Total Expenses£17,917£17,994£18,062£18,149£18,238£90,359
Profit Before Tax£-313£-126£74£441£816£892
Profit After Tax £-313£-126£60£357£661£639
Change In Property Value£4£8,800£15,708£20,903£14,562£59,978
Net Return£-309£8,674£15,768£21,260£15,224£60,618
Return From Rental Income (%)0%0%0%0%0%0%
Total Net Return (%)0%6%11%15%11%43%