Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,000£33,495£34,332£35,191£36,246£172,264
Total Expenses£33,556£33,617£33,712£33,809£33,925£168,619
Profit Before Tax£-556£-122£621£1,382£2,322£3,646
Profit After Tax £-556£-122£503£1,120£1,881£2,824
Change In Property Value£8£8£15,000£26,776£35,631£77,421
Net Return£-549£-115£15,503£27,895£37,511£80,246
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%0%6%11%15%32%