Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,768£12,960£13,154£13,483£13,820£66,184
Total Expenses£12,877£12,909£12,939£12,982£13,026£64,733
Profit Before Tax£-109£51£215£501£794£1,451
Profit After Tax £-109£41£174£406£643£1,155
Change In Property Value£5,175£12,256£16,309£18,937£13,919£66,596
Net Return£5,066£12,297£16,484£19,343£14,562£67,751
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)5%11%15%18%13%62%