Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,180£12,363£12,548£12,862£13,183£63,136
Total Expenses£12,549£12,617£12,677£12,750£12,825£63,417
Profit Before Tax£-369£-254£-128£112£359£-281
Profit After Tax £-369£-254£-128£112£291£-349
Change In Property Value£2,900£8,787£12,067£14,119£11,476£49,349
Net Return£2,531£8,533£11,939£14,231£11,766£49,000
Return From Rental Income (%)0%0%0%0%0%0%
Total Net Return (%)3%9%13%16%13%54%