Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,756£25,127£25,756£26,399£27,191£129,230
Total Expenses£24,797£24,845£24,919£24,994£25,084£124,640
Profit Before Tax£-41£282£836£1,405£2,107£4,590
Profit After Tax £-41£228£678£1,138£1,707£3,710
Change In Property Value£6£6£11,000£19,635£26,129£56,776
Net Return£-35£234£11,678£20,773£27,836£60,486
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%0%6%11%15%33%