Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,672£9,817£9,964£10,213£10,469£50,136
Total Expenses£9,885£9,949£10,005£10,072£10,140£50,051
Profit Before Tax£-213£-132£-41£142£329£85
Profit After Tax £-213£-132£-41£115£266£-5
Change In Property Value£2£4,300£7,676£10,214£7,116£29,308
Net Return£-211£4,168£7,635£10,329£7,382£29,303
Return From Rental Income (%)0%0%0%0%0%0%
Total Net Return (%)0%6%12%16%11%45%