Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,600£18,879£19,162£19,641£20,132£96,415
Total Expenses£18,821£18,899£18,969£19,058£19,150£94,898
Profit Before Tax£-221£-20£194£583£982£1,517
Profit After Tax £-221£-20£157£472£796£1,183
Change In Property Value£5£9,300£16,601£22,091£15,390£63,386
Net Return£-217£9,280£16,757£22,563£16,185£64,569
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%6%11%15%11%43%