Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,356£19,646£20,137£20,641£21,260£101,041
Total Expenses£19,607£19,682£19,774£19,869£19,973£98,905
Profit Before Tax£-251£-36£363£772£1,287£2,135
Profit After Tax £-251£-36£294£626£1,043£1,675
Change In Property Value£4£4£7,900£14,102£18,765£40,775
Net Return£-247£-32£8,194£14,727£19,808£42,450
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%0%6%12%16%33%