Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,320£7,466£7,653£7,844£8,040£38,324
Total Expenses£7,493£7,554£7,615£7,678£7,741£38,081
Profit Before Tax£-173£-87£38£166£300£244
Profit After Tax £-173£-87£31£135£243£148
Change In Property Value£3,600£3,708£6,365£8,020£8,502£30,195
Net Return£3,427£3,621£6,396£8,155£8,745£30,343
Return From Rental Income (%)0%0%0%0%1%0%
Total Net Return (%)9%10%17%22%24%82%