Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,964£18,233£18,507£18,970£19,444£93,118
Total Expenses£18,243£18,320£18,388£18,476£18,566£91,994
Profit Before Tax£-279£-86£119£493£877£1,124
Profit After Tax £-279£-86£96£400£711£841
Change In Property Value£4£8,980£16,029£21,331£14,860£61,205
Net Return£-274£8,894£16,126£21,730£15,571£62,046
Return From Rental Income (%)0%0%0%0%0%1%
Total Net Return (%)0%6%11%15%11%43%