Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,596£19,890£20,387£20,897£21,524£102,294
Total Expenses£19,829£19,905£19,997£20,092£20,198£100,022
Profit Before Tax£-233£-15£390£805£1,326£2,272
Profit After Tax £-233£-15£316£652£1,074£1,793
Change In Property Value£4£4£8,000£14,280£19,003£41,291
Net Return£-229£-11£8,316£14,932£20,077£43,084
Return From Rental Income (%)0%0%0%1%1%1%
Total Net Return (%)0%0%6%12%16%34%