Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,656£7,771£7,965£8,164£8,409£39,965
Total Expenses£8,010£8,033£8,064£8,094£8,130£40,331
Profit Before Tax£-354£-262£-98£70£280£-366
Profit After Tax £-354£-262£-98£70£226£-419
Change In Property Value£2,550£2,588£6,130£8,157£9,471£28,896
Net Return£2,196£2,326£6,031£8,227£9,698£28,478
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)4%4%12%16%19%55%