Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,240£3,289£3,338£3,421£3,507£16,795
Total Expenses£4,094£4,148£4,194£4,245£4,296£20,977
Profit Before Tax£-854£-860£-856£-823£-789£-4,182
Profit After Tax £-854£-860£-856£-823£-789£-4,182
Change In Property Value£1£1,100£1,964£2,613£1,820£7,497
Net Return£-853£240£1,107£1,790£1,031£3,315
Return From Rental Income (%)-5%-5%-5%-5%-5%-24%
Total Net Return (%)-5%1%6%10%6%60%