Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,196£35,724£36,617£37,532£38,658£183,728
Total Expenses£35,760£35,824£35,924£36,026£36,150£179,684
Profit Before Tax£-564£-100£693£1,506£2,509£4,044
Profit After Tax £-564£-100£561£1,220£2,032£3,150
Change In Property Value£8£8£16,000£28,561£38,006£82,583
Net Return£-556£-92£16,562£29,780£40,038£85,733
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%0%6%11%15%32%