Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,480£15,712£16,105£16,508£17,003£80,808
Total Expenses£16,331£16,366£16,416£16,467£16,527£82,107
Profit Before Tax£-851£-654£-311£41£476£-1,299
Profit After Tax £-851£-654£-311£41£476£-1,299
Change In Property Value£3,600£3,636£11,017£15,130£17,702£51,085
Net Return£2,749£2,982£10,706£15,171£18,178£49,787
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)2%3%9%13%16%43%