Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,408£12,594£12,909£13,232£13,629£64,771
Total Expenses£12,525£12,589£12,664£12,740£12,822£63,340
Profit Before Tax£-117£5£245£492£806£1,431
Profit After Tax £-117£4£199£398£653£1,137
Change In Property Value£2,340£2,363£7,161£9,835£11,506£33,206
Net Return£2,223£2,367£7,360£10,233£12,160£34,343
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)3%3%10%14%17%48%