Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,428£25,809£26,455£27,116£27,930£132,738
Total Expenses£25,459£25,509£25,584£25,661£25,753£127,966
Profit Before Tax£-31£301£871£1,455£2,176£4,771
Profit After Tax £-31£243£705£1,178£1,763£3,859
Change In Property Value£6£6£11,300£20,171£26,842£58,324
Net Return£-26£249£12,005£21,349£28,605£62,183
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%0%6%11%15%33%