Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,400£8,568£8,739£8,958£9,182£43,847
Total Expenses£8,471£8,537£8,596£8,659£8,724£42,987
Profit Before Tax£-71£31£144£299£458£860
Profit After Tax £-71£25£116£242£371£683
Change In Property Value£5,250£9,013£11,356£12,037£10,633£48,288
Net Return£5,179£9,037£11,472£12,279£11,003£48,971
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)12%20%26%27%25%109%