Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,700£8,830£8,963£9,187£9,417£45,097
Total Expenses£8,822£8,885£8,940£9,004£9,070£44,721
Profit Before Tax£-122£-55£23£183£347£376
Profit After Tax £-122£-55£19£148£281£271
Change In Property Value£2£3,700£6,605£8,789£6,123£25,218
Net Return£-121£3,645£6,623£8,937£6,404£25,489
Return From Rental Income (%)0%0%0%0%0%0%
Total Net Return (%)0%6%12%16%11%45%