Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,444£9,586£9,729£9,973£10,222£48,954
Total Expenses£9,700£9,764£9,819£9,885£9,953£49,120
Profit Before Tax£-256£-178£-90£87£269£-167
Profit After Tax £-256£-178£-90£87£218£-218
Change In Property Value£2£4,199£7,495£9,974£6,949£28,619
Net Return£-253£4,021£7,406£10,062£7,167£28,401
Return From Rental Income (%)0%0%0%0%0%0%
Total Net Return (%)0%6%12%16%11%44%