Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,252£15,481£15,868£16,264£16,752£79,618
Total Expenses£15,475£15,509£15,559£15,609£15,669£77,822
Profit Before Tax£-223£-29£309£655£1,083£1,796
Profit After Tax £-223£-29£250£531£878£1,407
Change In Property Value£8,475£8,687£16,027£20,470£23,560£77,219
Net Return£8,252£8,658£16,278£21,001£24,437£78,626
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)8%8%15%20%23%73%