Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,000£9,135£9,363£9,597£9,885£46,981
Total Expenses£10,042£10,101£10,167£10,234£10,306£50,849
Profit Before Tax£-1,042£-966£-803£-637£-420£-3,868
Profit After Tax £-1,042£-966£-803£-637£-420£-3,868
Change In Property Value£1,800£1,818£5,509£7,565£8,851£25,543
Net Return£759£852£4,705£6,928£8,431£21,675
Return From Rental Income (%)-2%-2%-1%-1%-1%-7%
Total Net Return (%)1%2%9%13%15%39%