Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,956£14,165£14,519£14,882£15,329£72,852
Total Expenses£14,195£14,227£14,273£14,321£14,376£71,392
Profit Before Tax£-239£-62£246£562£953£1,460
Profit After Tax £-239£-62£199£455£772£1,125
Change In Property Value£7,750£7,944£14,656£18,719£21,544£70,613
Net Return£7,511£7,882£14,856£19,174£22,316£71,739
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)8%8%15%20%23%74%