Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,660£6,760£6,929£7,102£7,315£34,766
Total Expenses£6,931£6,987£7,047£7,108£7,172£35,245
Profit Before Tax£-271£-227£-118£-6£143£-479
Profit After Tax £-271£-227£-118£-6£141£-481
Change In Property Value£3,225£3,322£6,273£7,219£7,652£27,691
Net Return£2,954£3,095£6,155£7,213£7,793£27,210
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)9%9%19%22%23%82%