Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,944£14,153£14,365£14,725£15,093£72,280
Total Expenses£14,334£14,405£14,467£14,545£14,624£72,375
Profit Before Tax£-390£-252£-102£180£468£-95
Profit After Tax £-390£-252£-102£148£379£-216
Change In Property Value£5,100£12,079£16,073£18,663£13,717£65,631
Net Return£4,710£11,827£15,971£18,810£14,096£65,415
Return From Rental Income (%)0%0%0%0%0%0%
Total Net Return (%)4%11%15%17%13%61%