Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,980£35,505£36,392£37,302£38,421£182,600
Total Expenses£35,540£35,604£35,703£35,805£35,928£178,579
Profit Before Tax£-560£-99£689£1,497£2,494£4,021
Profit After Tax £-560£-99£558£1,213£2,020£3,132
Change In Property Value£8£8£15,900£28,382£37,768£82,067
Net Return£-552£-91£16,459£29,595£39,788£85,199
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%0%6%11%15%32%