Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,944£5,043£5,144£5,272£5,404£25,807
Total Expenses£5,551£5,611£5,662£5,717£5,773£28,313
Profit Before Tax£-607£-568£-518£-444£-368£-2,506
Profit After Tax £-607£-568£-518£-444£-368£-2,506
Change In Property Value£2,850£4,893£6,165£6,534£5,772£26,214
Net Return£2,243£4,324£5,646£6,090£5,404£23,707
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)7%13%17%19%17%73%