Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,036£6,127£6,280£6,437£6,630£31,509
Total Expenses£6,174£6,229£6,288£6,347£6,409£31,448
Profit Before Tax£-138£-103£-8£89£221£61
Profit After Tax £-138£-103£-8£72£179£2
Change In Property Value£900£909£2,754£3,783£4,426£12,771
Net Return£762£806£2,746£3,855£4,604£12,773
Return From Rental Income (%)0%0%0%0%1%0%
Total Net Return (%)3%3%10%14%16%46%