Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,956£20,255£20,559£21,073£21,600£103,444
Total Expenses£20,051£20,131£20,202£20,295£20,391£101,070
Profit Before Tax£-95£124£357£778£1,209£2,373
Profit After Tax £-95£101£289£630£979£1,904
Change In Property Value£5£9,980£17,814£23,706£16,515£68,021
Net Return£-90£10,081£18,104£24,336£17,495£69,925
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%6%11%15%11%43%