Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,976£12,156£12,338£12,646£12,963£62,079
Total Expenses£12,367£12,435£12,495£12,567£12,642£62,507
Profit Before Tax£-391£-280£-157£79£321£-428
Profit After Tax £-391£-280£-157£79£260£-489
Change In Property Value£4,275£10,125£13,473£15,644£11,498£55,014
Net Return£3,884£9,845£13,316£15,723£11,758£54,525
Return From Rental Income (%)0%0%0%0%0%-1%
Total Net Return (%)4%11%15%18%13%62%