Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,600£6,732£6,900£7,073£7,250£34,555
Total Expenses£7,024£7,083£7,143£7,204£7,265£35,720
Profit Before Tax£-424£-351£-243£-132£-15£-1,165
Profit After Tax £-424£-351£-243£-132£-15£-1,165
Change In Property Value£3,300£3,399£5,835£7,352£7,793£27,679
Net Return£2,876£3,048£5,592£7,220£7,778£26,514
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)8%8%15%19%21%71%