Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,200£16,443£16,854£17,275£17,794£84,566
Total Expenses£16,403£16,439£16,491£16,544£16,606£82,482
Profit Before Tax£-203£4£363£732£1,187£2,084
Profit After Tax £-203£3£294£593£962£1,649
Change In Property Value£3,600£3,636£11,017£15,130£17,702£51,085
Net Return£3,397£3,639£11,311£15,723£18,664£52,735
Return From Rental Income (%)0%0%0%1%1%1%
Total Net Return (%)3%3%10%14%16%46%