Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,116£10,268£10,422£10,682£10,949£52,437
Total Expenses£10,412£10,477£10,533£10,601£10,671£52,694
Profit Before Tax£-296£-209£-112£81£279£-257
Profit After Tax £-296£-209£-112£81£226£-310
Change In Property Value£2£4,600£8,211£10,927£7,612£31,352
Net Return£-294£4,391£8,099£11,008£7,838£31,042
Return From Rental Income (%)0%0%0%0%0%0%
Total Net Return (%)0%6%12%16%11%44%