Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,164£28,586£29,301£30,034£30,935£147,020
Total Expenses£28,708£28,762£28,844£28,929£29,029£144,273
Profit Before Tax£-544£-176£457£1,105£1,905£2,747
Profit After Tax £-544£-176£370£895£1,543£2,088
Change In Property Value£6£6£12,800£22,848£30,405£66,066
Net Return£-538£-169£13,170£23,744£31,948£68,155
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%0%6%11%15%32%