Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,804£16,041£16,282£16,689£17,106£81,921
Total Expenses£16,290£16,363£16,428£16,511£16,595£82,187
Profit Before Tax£-486£-322£-147£178£511£-266
Profit After Tax £-486£-322£-147£178£414£-363
Change In Property Value£4£7,900£14,102£18,765£13,073£53,844
Net Return£-482£7,578£13,955£18,943£13,487£53,481
Return From Rental Income (%)0%0%0%0%0%0%
Total Net Return (%)0%6%11%15%11%42%