Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,856£15,079£15,456£15,842£16,317£77,550
Total Expenses£15,078£15,112£15,161£15,210£15,268£75,830
Profit Before Tax£-222£-33£295£632£1,049£1,721
Profit After Tax £-222£-33£239£512£850£1,345
Change In Property Value£8,250£8,456£15,602£19,927£22,934£75,169
Net Return£8,028£8,423£15,841£20,439£23,784£76,514
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)8%8%15%20%23%74%