Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,116£10,268£10,422£10,682£10,949£52,437
Total Expenses£10,410£10,475£10,532£10,600£10,669£52,686
Profit Before Tax£-294£-208£-110£83£280£-249
Profit After Tax £-294£-208£-110£83£227£-302
Change In Property Value£2£4,599£8,209£10,924£7,611£31,345
Net Return£-292£4,391£8,099£11,007£7,838£31,043
Return From Rental Income (%)0%0%0%0%0%0%
Total Net Return (%)0%6%12%16%11%44%