Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,248£16,492£16,739£17,158£17,587£84,223
Total Expenses£16,250£16,286£16,321£16,374£16,427£81,659
Profit Before Tax£-2£205£418£784£1,159£2,564
Profit After Tax £-2£166£338£635£939£2,077
Change In Property Value£6,585£15,595£20,753£24,097£17,711£84,741
Net Return£6,583£15,762£21,091£24,732£18,650£86,818
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)5%11%15%17%13%61%