Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,056£22,387£22,947£23,520£24,226£115,135
Total Expenses£22,146£22,191£22,258£22,326£22,407£111,328
Profit Before Tax£-90£196£689£1,194£1,819£3,807
Profit After Tax £-90£159£558£967£1,473£3,067
Change In Property Value£5£5£9,800£17,493£23,279£50,582
Net Return£-85£164£10,358£18,461£24,752£53,649
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%0%6%12%15%34%