Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,240£9,379£9,519£9,757£10,001£47,896
Total Expenses£9,681£9,745£9,800£9,865£9,932£49,023
Profit Before Tax£-441£-366£-280£-108£69£-1,126
Profit After Tax £-441£-366£-280£-108£69£-1,126
Change In Property Value£2£4,200£7,497£9,976£6,950£28,626
Net Return£-439£3,834£7,217£9,868£7,019£27,500
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)-1%6%11%15%11%43%