Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,704£4,775£4,846£4,967£5,092£24,384
Total Expenses£5,688£5,745£5,793£5,847£5,902£28,975
Profit Before Tax£-984£-970£-947£-880£-811£-4,592
Profit After Tax £-984£-970£-947£-880£-811£-4,592
Change In Property Value£1£2,000£3,570£4,751£3,310£13,631
Net Return£-983£1,030£2,623£3,871£2,499£9,040
Return From Rental Income (%)-3%-3%-3%-3%-3%-15%
Total Net Return (%)-3%3%8%12%8%29%