Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,796£11,973£12,153£12,456£12,768£61,146
Total Expenses£12,671£12,739£12,798£12,870£12,944£64,022
Profit Before Tax£-875£-766£-645£-414£-176£-2,876
Profit After Tax £-875£-766£-645£-414£-176£-2,876
Change In Property Value£2,950£8,939£12,276£14,362£11,673£50,200
Net Return£2,075£8,173£11,630£13,949£11,497£47,323
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)2%9%13%15%13%52%