Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,748£24,104£24,466£25,077£25,704£123,100
Total Expenses£24,484£24,570£24,647£24,750£24,855£123,306
Profit Before Tax£-736£-466£-181£327£849£-206
Profit After Tax £-736£-466£-181£327£688£-368
Change In Property Value£6£12,500£22,313£29,692£20,685£85,196
Net Return£-730£12,035£22,132£30,019£21,373£84,829
Return From Rental Income (%)0%0%0%0%0%0%
Total Net Return (%)0%6%11%14%10%41%