Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,596£29,025£29,751£30,494£31,409£149,275
Total Expenses£29,146£29,201£29,284£29,369£29,472£146,472
Profit Before Tax£-550£-176£467£1,125£1,938£2,803
Profit After Tax £-550£-176£378£911£1,569£2,132
Change In Property Value£6£6£12,999£23,204£30,877£67,093
Net Return£-544£-169£13,377£24,115£32,447£69,226
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%0%6%11%15%32%