Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,192£6,316£6,442£6,603£6,768£32,322
Total Expenses£6,448£6,510£6,564£6,622£6,681£32,826
Profit Before Tax£-256£-195£-122£-19£87£-504
Profit After Tax £-256£-195£-122£-19£87£-504
Change In Property Value£3,570£6,129£7,722£8,185£7,230£32,836
Net Return£3,314£5,934£7,600£8,166£7,317£32,332
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)11%19%25%27%24%105%