Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,132£18,404£18,864£19,336£19,916£94,651
Total Expenses£18,493£18,566£18,655£18,746£18,847£93,307
Profit Before Tax£-361£-162£209£590£1,069£1,344
Profit After Tax £-361£-162£169£478£866£990
Change In Property Value£4£4£7,400£13,209£17,578£38,195
Net Return£-357£-158£7,569£13,687£18,444£39,184
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%0%6%12%16%33%