Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,644£13,849£14,056£14,408£14,768£70,725
Total Expenses£13,820£13,890£13,952£14,029£14,108£69,798
Profit Before Tax£-176£-41£104£379£660£927
Profit After Tax £-176£-41£85£307£535£709
Change In Property Value£3,250£9,846£13,522£15,821£12,859£55,296
Net Return£3,074£9,805£13,606£16,127£13,394£56,006
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)3%10%13%16%13%55%