Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,192£6,285£6,379£6,539£6,702£32,097
Total Expenses£7,043£7,103£7,153£7,211£7,270£35,779
Profit Before Tax£-851£-818£-774£-672£-568£-3,683
Profit After Tax £-851£-818£-774£-672£-568£-3,683
Change In Property Value£1£2,750£4,909£6,532£4,551£18,743
Net Return£-850£1,932£4,135£5,860£3,983£15,061
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)-2%5%10%14%9%36%