Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,956£23,300£23,883£24,480£25,214£119,833
Total Expenses£23,030£23,076£23,145£23,215£23,300£115,765
Profit Before Tax£-74£225£738£1,264£1,915£4,068
Profit After Tax £-74£182£598£1,024£1,551£3,281
Change In Property Value£5£5£10,200£18,207£24,229£52,647
Net Return£-69£187£10,798£19,232£25,780£55,928
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%0%6%12%15%33%