Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,404£16,650£16,900£17,322£17,755£85,032
Total Expenses£16,832£16,907£16,973£17,057£17,143£84,911
Profit Before Tax£-428£-257£-73£265£613£120
Profit After Tax £-428£-257£-73£215£496£-47
Change In Property Value£4£8,200£14,637£19,478£13,570£55,889
Net Return£-424£7,943£14,564£19,693£14,066£55,842
Return From Rental Income (%)0%0%0%0%0%0%
Total Net Return (%)0%6%11%15%11%42%