Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,000£18,270£18,544£19,008£19,483£93,305
Total Expenses£18,279£18,356£18,424£18,512£18,603£92,174
Profit Before Tax£-279£-86£120£495£880£1,131
Profit After Tax £-279£-86£97£401£713£847
Change In Property Value£4,500£13,635£18,725£21,909£17,807£76,576
Net Return£4,221£13,549£18,823£22,310£18,520£77,423
Return From Rental Income (%)0%0%0%0%0%1%
Total Net Return (%)3%9%13%15%13%53%