Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,456£9,598£9,742£9,985£10,235£49,016
Total Expenses£10,185£10,249£10,305£10,371£10,438£51,548
Profit Before Tax£-729£-651£-563£-385£-203£-2,532
Profit After Tax £-729£-651£-563£-385£-203£-2,532
Change In Property Value£3,375£7,993£10,637£12,350£9,077£43,432
Net Return£2,646£7,342£10,074£11,965£8,874£40,901
Return From Rental Income (%)-1%-1%-1%-1%0%-4%
Total Net Return (%)4%11%15%17%13%60%