Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,128£7,235£7,416£7,601£7,829£37,209
Total Expenses£7,275£7,332£7,393£7,456£7,521£36,977
Profit Before Tax£-147£-97£23£146£308£232
Profit After Tax £-147£-97£18£118£250£141
Change In Property Value£3,450£3,554£6,710£7,723£8,186£29,623
Net Return£3,303£3,456£6,729£7,841£8,436£29,764
Return From Rental Income (%)0%0%0%0%1%0%
Total Net Return (%)9%10%19%22%24%84%