Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,500£10,657£10,924£11,197£11,533£54,811
Total Expenses£11,382£11,444£11,513£11,584£11,661£57,583
Profit Before Tax£-882£-786£-589£-387£-128£-2,772
Profit After Tax £-882£-786£-589£-387£-128£-2,772
Change In Property Value£2,100£2,121£6,427£8,826£10,326£29,800
Net Return£1,218£1,335£5,837£8,439£10,199£27,028
Return From Rental Income (%)-1%-1%-1%-1%0%-4%
Total Net Return (%)2%2%9%13%16%42%