Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,756£6,857£7,029£7,204£7,421£35,267
Total Expenses£7,127£7,148£7,176£7,205£7,237£35,894
Profit Before Tax£-371£-291£-148£0£183£-627
Profit After Tax £-371£-291£-148£0£183£-627
Change In Property Value£2,250£2,284£5,409£7,197£8,357£25,497
Net Return£1,879£1,993£5,261£7,197£8,540£24,870
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)4%4%11%16%19%54%