Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,672£9,865£10,112£10,365£10,624£50,638
Total Expenses£10,394£10,425£10,460£10,497£10,533£52,309
Profit Before Tax£-722£-559£-348£-132£91£-1,671
Profit After Tax £-722£-559£-348£-132£91£-1,671
Change In Property Value£6,750£6,953£11,935£15,038£15,941£56,616
Net Return£6,028£6,393£11,587£14,907£16,031£54,946
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)8%8%15%19%21%71%