Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,928£9,062£9,198£9,428£9,663£46,279
Total Expenses£9,006£9,069£9,124£9,189£9,255£45,643
Profit Before Tax£-78£-7£74£239£409£636
Profit After Tax £-78£-7£60£194£331£499
Change In Property Value£2£3,800£6,783£9,026£6,288£25,899
Net Return£-76£3,793£6,843£9,220£6,619£26,398
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%7%12%16%11%46%