Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,560£10,718£10,879£11,151£11,430£54,739
Total Expenses£10,776£10,842£10,899£10,968£11,039£54,525
Profit Before Tax£-216£-124£-20£183£391£214
Profit After Tax £-216£-124£-20£148£317£104
Change In Property Value£2£4,799£8,566£11,399£7,942£32,709
Net Return£-214£4,675£8,546£11,547£8,258£32,813
Return From Rental Income (%)0%0%0%0%0%0%
Total Net Return (%)0%6%12%16%11%45%