Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,356£4,421£4,488£4,600£4,715£22,580
Total Expenses£4,849£4,905£4,953£5,006£5,060£24,773
Profit Before Tax£-493£-484£-465£-406£-345£-2,193
Profit After Tax £-493£-484£-465£-406£-345£-2,193
Change In Property Value£1£1,500£2,678£3,563£2,482£10,224
Net Return£-492£1,016£2,212£3,157£2,137£8,030
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)-2%4%9%13%9%34%