Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,220£11,388£11,559£11,848£12,144£58,160
Total Expenses£11,327£11,393£11,452£11,522£11,595£57,288
Profit Before Tax£-107£-5£108£326£550£871
Profit After Tax £-107£-5£87£264£445£685
Change In Property Value£3£5,100£9,104£12,114£8,440£34,760
Net Return£-104£5,095£9,191£12,378£8,885£35,445
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%7%12%16%11%46%