Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,996£10,146£10,298£10,556£10,819£51,815
Total Expenses£10,142£10,207£10,264£10,331£10,400£51,345
Profit Before Tax£-146£-62£34£224£419£470
Profit After Tax £-146£-62£28£182£340£341
Change In Property Value£2£4,440£7,925£10,547£7,347£30,262
Net Return£-144£4,379£7,953£10,728£7,687£30,603
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%6%12%16%11%45%