Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,444£21,766£22,092£22,644£23,211£111,157
Total Expenses£21,839£21,921£21,995£22,092£22,191£110,038
Profit Before Tax£-395£-156£97£553£1,019£1,119
Profit After Tax £-395£-156£79£448£826£801
Change In Property Value£5£10,999£19,633£26,126£18,201£74,966
Net Return£-390£10,844£19,712£26,574£19,027£75,767
Return From Rental Income (%)0%0%0%0%0%0%
Total Net Return (%)0%6%11%15%11%42%