Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,996£10,146£10,400£10,660£10,979£52,180
Total Expenses£10,935£10,996£11,064£11,134£11,208£55,336
Profit Before Tax£-939£-850£-664£-474£-229£-3,156
Profit After Tax £-939£-850£-664£-474£-229£-3,156
Change In Property Value£2,000£2,020£6,121£8,406£9,835£28,381
Net Return£1,061£1,170£5,456£7,931£9,606£25,225
Return From Rental Income (%)-2%-1%-1%-1%0%-5%
Total Net Return (%)2%2%9%13%16%41%