Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,656£13,861£14,069£14,420£14,781£70,787
Total Expenses£13,824£13,895£13,956£14,033£14,112£69,820
Profit Before Tax£-168£-34£112£387£669£967
Profit After Tax £-168£-34£91£314£542£745
Change In Property Value£3£6,501£11,604£15,442£10,758£44,309
Net Return£-165£6,467£11,695£15,756£11,300£45,053
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%6%11%15%11%44%