Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,504£12,692£13,009£13,334£13,734£65,273
Total Expenses£13,169£13,234£13,309£13,385£13,468£66,564
Profit Before Tax£-665£-542£-300£-51£266£-1,292
Profit After Tax £-665£-542£-300£-51£266£-1,292
Change In Property Value£2,500£2,525£7,651£10,507£12,293£35,476
Net Return£1,835£1,983£7,351£10,456£12,560£34,184
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)2%3%10%14%17%45%