Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,476£7,588£7,702£7,895£8,092£38,752
Total Expenses£8,217£8,279£8,331£8,392£8,454£41,673
Profit Before Tax£-741£-690£-629£-498£-363£-2,921
Profit After Tax £-741£-690£-629£-498£-363£-2,921
Change In Property Value£2£3,400£6,069£8,076£5,626£23,173
Net Return£-740£2,710£5,440£7,579£5,264£20,253
Return From Rental Income (%)-1%-1%-1%-1%-1%-6%
Total Net Return (%)-1%5%10%15%10%39%