Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,720£15,956£16,195£16,600£17,015£81,486
Total Expenses£15,746£15,782£15,817£15,868£15,920£79,133
Profit Before Tax£-26£173£378£732£1,095£2,353
Profit After Tax £-26£140£307£593£887£1,901
Change In Property Value£6,375£15,098£20,091£23,328£17,146£82,039
Net Return£6,349£15,239£20,398£23,921£18,033£83,940
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)5%11%15%17%13%61%