Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,400£20,706£21,017£21,542£22,081£105,745
Total Expenses£20,449£20,530£20,602£20,696£20,793£103,070
Profit Before Tax£-49£176£415£846£1,288£2,675
Profit After Tax £-49£143£336£685£1,043£2,157
Change In Property Value£5£10,200£18,207£24,229£16,879£69,520
Net Return£-44£10,343£18,543£24,914£17,922£71,678
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%6%11%15%11%43%