Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,000£9,135£9,363£9,597£9,885£46,981
Total Expenses£9,335£9,360£9,394£9,428£9,467£46,984
Profit Before Tax£-335£-225£-30£170£418£-3
Profit After Tax £-335£-225£-30£137£339£-114
Change In Property Value£5,000£5,125£9,456£12,077£13,899£45,557
Net Return£4,665£4,900£9,425£12,214£14,238£45,443
Return From Rental Income (%)-1%0%0%0%1%0%
Total Net Return (%)8%8%15%20%23%74%