Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,228£9,366£9,507£9,745£9,988£47,834
Total Expenses£9,517£9,581£9,636£9,702£9,769£48,204
Profit Before Tax£-289£-214£-129£43£220£-370
Profit After Tax £-289£-214£-129£43£178£-412
Change In Property Value£2£4,099£7,317£9,737£6,783£27,938
Net Return£-287£3,885£7,188£9,780£6,961£27,526
Return From Rental Income (%)0%0%0%0%0%-1%
Total Net Return (%)0%6%12%16%11%44%