Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,860£11,023£11,188£11,468£11,755£56,294
Total Expenses£11,612£11,679£11,736£11,806£11,877£58,711
Profit Before Tax£-752£-656£-548£-338£-123£-2,417
Profit After Tax £-752£-656£-548£-338£-123£-2,417
Change In Property Value£2,650£8,030£11,027£12,902£10,486£45,095
Net Return£1,898£7,374£10,479£12,564£10,364£42,678
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)2%9%13%15%13%53%