Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,756£34,262£35,119£35,997£37,077£176,211
Total Expenses£35,132£35,228£35,357£35,489£35,639£176,846
Profit Before Tax£-1,376£-966£-238£508£1,437£-635
Profit After Tax £-1,376£-966£-238£508£1,164£-908
Change In Property Value£15,000£15,300£31,212£40,576£42,604£144,692
Net Return£13,624£14,334£30,974£41,084£43,769£143,784
Return From Rental Income (%)-1%0%0%0%0%0%
Total Net Return (%)5%6%12%16%17%57%