Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,524£13,727£13,933£14,281£14,638£70,103
Total Expenses£13,970£14,040£14,102£14,179£14,257£70,548
Profit Before Tax£-446£-314£-169£102£381£-446
Profit After Tax £-446£-314£-169£102£309£-518
Change In Property Value£4,950£11,723£15,600£18,114£13,314£63,701
Net Return£4,504£11,410£15,431£18,216£13,622£63,183
Return From Rental Income (%)0%0%0%0%0%0%
Total Net Return (%)4%11%15%18%13%61%