Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,748£8,879£9,012£9,238£9,469£45,346
Total Expenses£9,419£9,444£9,468£9,501£9,534£47,366
Profit Before Tax£-671£-565£-455£-263£-66£-2,020
Profit After Tax £-671£-565£-455£-263£-66£-2,020
Change In Property Value£5,000£10,200£13,260£13,923£10,233£52,616
Net Return£4,329£9,635£12,805£13,660£10,168£50,597
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)6%13%17%18%13%67%