Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,956£26,345£27,004£27,679£28,509£135,494
Total Expenses£26,502£26,552£26,629£26,707£26,801£133,192
Profit Before Tax£-546£-207£375£972£1,708£2,302
Profit After Tax £-546£-207£304£787£1,384£1,722
Change In Property Value£6£6£11,799£21,062£28,027£60,900
Net Return£-540£-201£12,103£21,849£29,411£62,622
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%0%6%11%15%32%