Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,756£15,992£16,392£16,802£17,306£82,248
Total Expenses£15,962£15,997£16,048£16,100£16,161£80,267
Profit Before Tax£-206£-5£344£702£1,145£1,982
Profit After Tax £-206£-5£279£569£928£1,565
Change In Property Value£4£4£7,000£12,495£16,628£36,130
Net Return£-202£-1£7,279£13,064£17,555£37,695
Return From Rental Income (%)0%0%0%1%1%1%
Total Net Return (%)0%0%7%12%16%34%