Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,432£6,528£6,692£6,859£7,065£33,576
Total Expenses£6,452£6,508£6,567£6,628£6,691£32,845
Profit Before Tax£-20£21£125£231£374£731
Profit After Tax £-20£17£101£187£303£588
Change In Property Value£960£970£2,938£4,035£4,721£13,623
Net Return£940£986£3,039£4,222£5,024£14,211
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)3%3%10%14%17%48%