Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£2,832£2,874£2,918£2,991£3,065£14,680
Total Expenses£3,569£3,623£3,668£3,717£3,767£18,344
Profit Before Tax£-737£-748£-751£-727£-702£-3,664
Profit After Tax £-737£-748£-751£-727£-702£-3,664
Change In Property Value£1,398£2,274£2,617£2,774£2,451£11,515
Net Return£662£1,526£1,867£2,048£1,749£7,850
Return From Rental Income (%)-6%-6%-6%-6%-5%-28%
Total Net Return (%)5%12%14%16%13%60%