Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,656£16,906£17,328£17,762£18,295£86,947
Total Expenses£17,155£17,226£17,311£17,398£17,494£86,585
Profit Before Tax£-499£-320£17£363£800£361
Profit After Tax £-499£-320£17£294£648£140
Change In Property Value£3£3£6,800£12,138£16,153£35,098
Net Return£-496£-317£6,817£12,432£16,801£35,238
Return From Rental Income (%)0%0%0%0%1%0%
Total Net Return (%)0%0%6%12%16%33%