Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,684£9,829£9,977£10,226£10,482£50,198
Total Expenses£10,047£10,111£10,167£10,234£10,302£50,862
Profit Before Tax£-363£-282£-190£-8£180£-664
Profit After Tax £-363£-282£-190£-8£180£-664
Change In Property Value£2£4,400£7,854£10,452£7,281£29,989
Net Return£-361£4,118£7,664£10,444£7,461£29,325
Return From Rental Income (%)-1%0%0%0%0%-1%
Total Net Return (%)-1%6%11%16%11%44%