Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,320£22,655£23,221£23,802£24,516£116,513
Total Expenses£22,409£22,454£22,521£22,590£22,672£112,646
Profit Before Tax£-89£201£700£1,212£1,843£3,867
Profit After Tax £-89£163£567£981£1,493£3,116
Change In Property Value£5£5£9,919£17,706£23,561£51,196
Net Return£-84£168£10,486£18,687£25,055£54,312
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%0%6%12%15%34%