Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,624£31,083£31,550£32,338£33,147£158,742
Total Expenses£31,716£31,774£31,831£31,920£32,012£159,252
Profit Before Tax£-1,092£-691£-281£418£1,135£-510
Profit After Tax £-1,092£-691£-281£418£919£-726
Change In Property Value£9£17,500£31,238£41,569£28,959£119,275
Net Return£-1,083£16,810£30,957£41,987£29,879£118,549
Return From Rental Income (%)0%0%0%0%0%0%
Total Net Return (%)0%6%11%14%10%40%