Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,304£5,384£5,464£5,601£5,741£27,494
Total Expenses£5,748£5,806£5,855£5,910£5,967£29,286
Profit Before Tax£-444£-422£-391£-310£-226£-1,792
Profit After Tax £-444£-422£-391£-310£-226£-1,792
Change In Property Value£1,000£3,030£4,161£4,869£3,957£17,017
Net Return£556£2,608£3,771£4,559£3,731£15,224
Return From Rental Income (%)-1%-1%-1%-1%-1%-6%
Total Net Return (%)2%8%12%15%12%49%