Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,628£23,982£24,582£25,197£25,952£123,341
Total Expenses£23,692£23,739£23,810£23,882£23,968£119,092
Profit Before Tax£-64£243£772£1,314£1,984£4,250
Profit After Tax £-64£197£625£1,065£1,607£3,430
Change In Property Value£13,125£13,453£24,821£31,702£36,486£119,587
Net Return£13,061£13,650£25,446£32,767£38,093£123,017
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)8%8%15%19%22%71%