Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,216£12,399£12,709£13,027£13,418£63,769
Total Expenses£12,545£12,610£12,684£12,759£12,841£63,438
Profit Before Tax£-329£-210£26£268£577£331
Profit After Tax £-329£-210£26£217£467£170
Change In Property Value£2£2£4,700£8,390£11,164£24,259
Net Return£-327£-208£4,726£8,607£11,632£24,429
Return From Rental Income (%)0%0%0%0%1%0%
Total Net Return (%)0%0%7%12%16%34%