Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,072£9,253£9,485£9,722£9,965£47,497
Total Expenses£9,454£9,518£9,584£9,651£9,718£47,925
Profit Before Tax£-382£-264£-99£71£247£-428
Profit After Tax £-382£-264£-99£71£200£-475
Change In Property Value£4,950£5,099£8,752£11,028£11,690£41,519
Net Return£4,568£4,834£8,653£11,099£11,889£41,044
Return From Rental Income (%)-1%0%0%0%0%-1%
Total Net Return (%)8%9%15%20%21%73%