Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,048£6,139£6,231£6,387£6,546£31,350
Total Expenses£6,144£6,203£6,253£6,311£6,369£31,281
Profit Before Tax£-96£-64£-23£76£177£70
Profit After Tax £-96£-64£-23£61£143£22
Change In Property Value£3,300£6,232£7,172£7,602£6,044£30,349
Net Return£3,204£6,167£7,149£7,664£6,187£30,371
Return From Rental Income (%)0%0%0%0%0%0%
Total Net Return (%)9%18%21%23%18%89%