Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,324£6,419£6,515£6,678£6,845£32,781
Total Expenses£6,333£6,392£6,443£6,501£6,560£32,228
Profit Before Tax£-9£27£73£177£285£553
Profit After Tax £-9£22£59£144£231£446
Change In Property Value£3,450£6,515£7,498£7,948£6,318£31,729
Net Return£3,441£6,536£7,557£8,091£6,549£32,175
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)10%18%21%23%18%91%