Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,708£6,809£6,979£7,153£7,368£35,017
Total Expenses£7,035£7,091£7,151£7,212£7,277£35,766
Profit Before Tax£-327£-282£-172£-59£91£-750
Profit After Tax £-327£-282£-172£-59£91£-750
Change In Property Value£3,850£3,985£6,481£7,459£7,906£29,681
Net Return£3,523£3,702£6,309£7,400£7,998£28,932
Return From Rental Income (%)-1%-1%-1%0%0%-2%
Total Net Return (%)10%11%19%22%24%85%