Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,572£10,731£10,892£11,164£11,443£54,801
Total Expenses£10,618£10,684£10,741£10,810£10,881£53,735
Profit Before Tax£-46£46£150£353£562£1,066
Profit After Tax £-46£38£122£286£455£855
Change In Property Value£2£4,700£8,390£11,164£7,778£32,034
Net Return£-44£4,738£8,511£11,450£8,233£32,888
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%7%12%16%12%46%