Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,500£13,703£14,045£14,396£14,828£70,472
Total Expenses£14,062£14,129£14,206£14,285£14,371£71,052
Profit Before Tax£-562£-426£-161£111£458£-580
Profit After Tax £-562£-426£-161£111£371£-667
Change In Property Value£2,700£2,727£8,263£11,348£13,277£38,314
Net Return£2,138£2,301£8,102£11,459£13,647£37,647
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)3%3%10%14%16%45%