Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,096£36,637£37,187£38,117£39,070£187,107
Total Expenses£36,176£36,280£36,376£36,511£36,649£181,991
Profit Before Tax£-80£357£811£1,606£2,421£5,115
Profit After Tax £-80£290£657£1,301£1,961£4,128
Change In Property Value£10£19,000£33,915£45,132£31,442£129,498
Net Return£-70£19,290£34,572£46,432£33,403£133,627
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%6%11%14%10%41%