Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,456£9,598£9,742£9,985£10,235£49,016
Total Expenses£9,863£9,927£9,983£10,049£10,117£49,939
Profit Before Tax£-407£-330£-241£-64£118£-923
Profit After Tax £-407£-330£-241£-64£118£-923
Change In Property Value£2£4,300£7,676£10,214£7,116£29,308
Net Return£-405£3,970£7,435£10,150£7,234£28,384
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)-1%6%11%15%11%43%