Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,920£8,039£8,159£8,363£8,572£41,054
Total Expenses£8,584£8,645£8,698£8,761£8,824£43,512
Profit Before Tax£-664£-607£-539£-397£-252£-2,458
Profit After Tax £-664£-607£-539£-397£-252£-2,458
Change In Property Value£2£3,600£6,426£8,551£5,957£24,537
Net Return£-662£2,993£5,887£8,154£5,706£22,078
Return From Rental Income (%)-1%-1%-1%-1%0%-4%
Total Net Return (%)-1%5%11%15%10%40%