Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,524£13,727£14,070£14,422£14,854£70,597
Total Expenses£13,668£13,734£13,811£13,891£13,976£69,080
Profit Before Tax£-144£-7£259£531£878£1,517
Profit After Tax £-144£-7£209£430£711£1,200
Change In Property Value£3£3£5,200£9,282£12,352£26,839
Net Return£-141£-5£5,410£9,713£13,063£28,039
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%0%7%12%16%35%