Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,004£11,169£11,448£11,734£12,087£57,442
Total Expenses£11,829£11,891£11,962£12,035£12,113£59,830
Profit Before Tax£-825£-722£-514£-300£-26£-2,388
Profit After Tax £-825£-722£-514£-300£-26£-2,388
Change In Property Value£2,200£2,222£6,733£9,246£10,818£31,219
Net Return£1,375£1,500£6,219£8,946£10,792£28,831
Return From Rental Income (%)-1%-1%-1%0%0%-4%
Total Net Return (%)2%2%9%13%16%43%