Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,320£7,430£7,616£7,806£8,040£38,211
Total Expenses£7,493£7,550£7,612£7,674£7,740£38,069
Profit Before Tax£-173£-120£4£132£300£142
Profit After Tax £-173£-120£3£107£243£59
Change In Property Value£4,200£4,347£7,070£8,137£8,625£32,379
Net Return£4,027£4,227£7,073£8,244£8,868£32,439
Return From Rental Income (%)0%0%0%0%1%0%
Total Net Return (%)11%11%19%22%24%88%