Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,800£23,142£23,489£24,076£24,678£118,186
Total Expenses£23,585£23,669£23,745£23,845£23,948£118,793
Profit Before Tax£-785£-527£-256£231£730£-607
Profit After Tax £-785£-527£-256£231£591£-746
Change In Property Value£6£12,000£21,420£28,504£19,858£81,788
Net Return£-779£11,473£21,164£28,735£20,449£81,043
Return From Rental Income (%)0%0%0%0%0%0%
Total Net Return (%)0%6%11%14%10%41%