Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,128£37,685£38,627£39,593£40,781£193,813
Total Expenses£38,445£38,546£38,684£38,824£38,985£193,484
Profit Before Tax£-1,317£-861£-56£769£1,795£329
Profit After Tax £-1,317£-861£-56£623£1,454£-158
Change In Property Value£8£8£16,500£29,453£39,194£85,164
Net Return£-1,308£-853£16,444£30,076£40,648£85,006
Return From Rental Income (%)0%0%0%0%1%0%
Total Net Return (%)0%0%6%11%15%31%