Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,780£16,017£16,257£16,663£17,080£81,797
Total Expenses£15,965£16,039£16,104£16,187£16,271£80,566
Profit Before Tax£-185£-22£153£477£809£1,231
Profit After Tax £-185£-22£124£386£655£958
Change In Property Value£5,775£13,677£18,200£21,133£15,532£74,318
Net Return£5,590£13,655£18,324£21,519£16,188£75,275
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)5%11%15%17%13%61%