Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,716£20,012£20,312£20,820£21,340£102,200
Total Expenses£19,834£19,913£19,984£20,077£20,172£99,981
Profit Before Tax£-118£98£327£743£1,168£2,219
Profit After Tax £-118£80£265£602£946£1,775
Change In Property Value£5£9,860£17,600£23,421£16,317£67,203
Net Return£-113£9,940£17,866£24,022£17,263£68,978
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%6%11%15%11%43%