Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,204£24,567£25,181£25,811£26,585£126,348
Total Expenses£24,742£24,789£24,862£24,936£25,024£124,352
Profit Before Tax£-538£-222£320£875£1,561£1,996
Profit After Tax £-538£-222£259£709£1,265£1,473
Change In Property Value£6£6£11,000£19,635£26,129£56,776
Net Return£-532£-217£11,259£20,344£27,394£58,248
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%0%6%11%15%32%