Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,400£26,796£27,466£28,153£28,997£137,812
Total Expenses£26,943£26,994£27,072£27,151£27,247£135,407
Profit Before Tax£-543£-198£394£1,001£1,751£2,405
Profit After Tax £-543£-198£319£811£1,418£1,807
Change In Property Value£6£6£11,999£21,419£28,502£61,932
Net Return£-537£-192£12,318£22,230£29,920£63,739
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%0%6%11%15%32%