Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,184£5,262£5,341£5,474£5,611£26,872
Total Expenses£5,253£5,311£5,360£5,415£5,471£26,811
Profit Before Tax£-69£-49£-19£59£140£61
Profit After Tax £-69£-49£-19£48£113£23
Change In Property Value£1,700£3,468£4,508£4,734£3,479£17,890
Net Return£1,631£3,419£4,489£4,782£3,592£17,913
Return From Rental Income (%)0%0%0%0%0%0%
Total Net Return (%)6%13%17%18%14%68%