Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,740£13,946£14,155£14,509£14,872£71,222
Total Expenses£14,153£14,223£14,285£14,362£14,441£71,465
Profit Before Tax£-413£-277£-130£147£431£-242
Profit After Tax £-413£-277£-130£147£349£-324
Change In Property Value£3£6,700£11,960£15,915£11,087£45,665
Net Return£-409£6,423£11,830£16,062£11,436£45,341
Return From Rental Income (%)0%0%0%0%0%0%
Total Net Return (%)0%6%11%15%11%43%