Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,004£11,169£11,337£11,620£11,911£57,040
Total Expenses£11,144£11,211£11,268£11,339£11,410£56,372
Profit Before Tax£-140£-42£68£281£500£668
Profit After Tax £-140£-42£55£228£405£507
Change In Property Value£3£5,000£8,925£11,877£8,274£34,079
Net Return£-138£4,958£8,980£12,105£8,679£34,585
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%7%12%16%11%46%