Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,904£21,218£21,536£22,074£22,626£108,358
Total Expenses£21,787£21,868£21,941£22,037£22,134£109,766
Profit Before Tax£-883£-650£-405£38£492£-1,409
Profit After Tax £-883£-650£-405£38£492£-1,409
Change In Property Value£6£11,000£19,635£26,129£18,203£74,973
Net Return£-877£10,350£19,230£26,167£18,695£73,564
Return From Rental Income (%)0%0%0%0%0%-1%
Total Net Return (%)0%6%11%14%10%41%