Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£43,752£44,408£45,074£46,201£47,356£226,792
Total Expenses£45,094£45,172£45,249£45,372£45,498£226,385
Profit Before Tax£-1,342£-764£-175£829£1,858£407
Profit After Tax £-1,342£-764£-175£672£1,505£-104
Change In Property Value£13£25,000£44,625£59,384£41,371£170,393
Net Return£-1,329£24,236£44,451£60,055£42,876£170,289
Return From Rental Income (%)0%0%0%0%0%0%
Total Net Return (%)0%5%10%14%10%39%