Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,996£10,146£10,400£10,660£10,979£52,180
Total Expenses£10,935£10,996£11,064£11,134£11,208£55,336
Profit Before Tax£-939£-850£-664£-474£-229£-3,156
Profit After Tax £-939£-850£-664£-474£-229£-3,156
Change In Property Value£4,000£4,080£8,323£10,820£11,361£38,585
Net Return£3,061£3,230£7,659£10,346£11,132£35,429
Return From Rental Income (%)-2%-1%-1%-1%0%-5%
Total Net Return (%)5%5%13%17%18%58%