Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,000£18,270£18,544£19,008£19,483£93,305
Total Expenses£18,279£18,356£18,424£18,512£18,602£92,173
Profit Before Tax£-279£-86£120£495£880£1,131
Profit After Tax £-279£-86£97£401£713£847
Change In Property Value£4£9,000£16,065£21,378£14,893£61,341
Net Return£-274£8,914£16,162£21,779£15,606£62,188
Return From Rental Income (%)0%0%0%0%0%1%
Total Net Return (%)0%6%11%15%11%43%