Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,600£12,789£13,109£13,436£13,840£65,774
Total Expenses£12,782£12,847£12,922£12,998£13,081£64,631
Profit Before Tax£-182£-58£187£438£758£1,143
Profit After Tax £-182£-58£151£355£614£880
Change In Property Value£2£2£4,800£8,568£11,402£24,775
Net Return£-180£-55£4,951£8,923£12,016£25,655
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%0%7%12%16%35%