Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,400£5,481£5,563£5,702£5,845£27,991
Total Expenses£6,401£6,459£6,508£6,564£6,621£32,553
Profit Before Tax£-1,001£-978£-945£-862£-776£-4,562
Profit After Tax £-1,001£-978£-945£-862£-776£-4,562
Change In Property Value£1£2,400£4,284£5,701£3,972£16,358
Net Return£-1,000£1,422£3,339£4,839£3,195£11,796
Return From Rental Income (%)-3%-3%-3%-2%-2%-12%
Total Net Return (%)-3%4%9%13%9%32%