Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,756£6,857£6,960£7,134£7,313£35,020
Total Expenses£6,858£6,918£6,970£7,029£7,089£34,865
Profit Before Tax£-102£-61£-10£105£223£155
Profit After Tax £-102£-61£-10£85£181£93
Change In Property Value£3,250£5,996£7,659£8,814£6,229£31,948
Net Return£3,148£5,935£7,649£8,900£6,409£32,041
Return From Rental Income (%)0%0%0%0%0%0%
Total Net Return (%)8%15%19%22%16%80%