Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,400£17,661£17,926£18,374£18,833£90,194
Total Expenses£17,736£17,812£17,880£17,966£18,055£89,449
Profit Before Tax£-336£-151£46£408£778£745
Profit After Tax £-336£-151£37£330£631£511
Change In Property Value£4£8,700£15,530£20,666£14,397£59,297
Net Return£-332£8,549£15,567£20,996£15,028£59,807
Return From Rental Income (%)0%0%0%0%0%0%
Total Net Return (%)0%6%11%15%11%42%