Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,760£14,981£15,206£15,586£15,976£76,510
Total Expenses£15,059£15,131£15,195£15,274£15,356£76,015
Profit Before Tax£-299£-150£12£312£620£494
Profit After Tax £-299£-150£12£253£502£317
Change In Property Value£4£7,200£12,852£17,103£11,915£49,073
Net Return£-295£7,050£12,864£17,355£12,417£49,390
Return From Rental Income (%)0%0%0%0%0%0%
Total Net Return (%)0%6%11%15%11%43%