Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,820£21,132£21,661£22,202£22,868£108,683
Total Expenses£20,944£21,021£21,117£21,215£21,324£105,621
Profit Before Tax£-124£111£544£987£1,544£3,062
Profit After Tax £-124£90£440£800£1,251£2,457
Change In Property Value£4,250£4,293£13,006£17,862£20,898£60,309
Net Return£4,126£4,383£13,447£18,662£22,149£62,766
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)3%3%10%14%16%46%