Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,552£9,695£9,841£10,087£10,339£49,514
Total Expenses£9,937£10,002£10,057£10,123£10,191£50,311
Profit Before Tax£-385£-306£-216£-37£148£-797
Profit After Tax £-385£-306£-216£-37£148£-797
Change In Property Value£2£4,340£7,747£10,309£7,182£29,580
Net Return£-383£4,034£7,531£10,272£7,329£28,783
Return From Rental Income (%)-1%0%0%0%0%-1%
Total Net Return (%)-1%6%11%16%11%44%