Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,500£10,657£10,817£11,088£11,365£54,428
Total Expenses£11,094£11,159£11,216£11,285£11,356£56,110
Profit Before Tax£-594£-502£-399£-197£9£-1,682
Profit After Tax £-594£-502£-399£-197£9£-1,682
Change In Property Value£3,750£8,881£11,818£13,722£10,086£48,257
Net Return£3,156£8,379£11,419£13,525£10,095£46,575
Return From Rental Income (%)-1%-1%-1%0%0%-2%
Total Net Return (%)4%11%15%18%13%61%