Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,872£7,990£8,190£8,395£8,646£41,093
Total Expenses£8,230£8,254£8,284£8,316£8,352£41,436
Profit Before Tax£-358£-264£-95£79£295£-343
Profit After Tax £-358£-264£-95£79£239£-399
Change In Property Value£4,375£4,484£8,274£10,567£12,162£39,862
Net Return£4,017£4,221£8,179£10,646£12,401£39,464
Return From Rental Income (%)-1%0%0%0%0%-1%
Total Net Return (%)8%8%15%20%23%74%