Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,560£7,711£7,865£8,062£8,264£39,462
Total Expenses£8,548£8,613£8,669£8,731£8,793£43,353
Profit Before Tax£-988£-901£-804£-668£-530£-3,891
Profit After Tax £-988£-901£-804£-668£-530£-3,891
Change In Property Value£5,400£9,270£11,680£12,381£10,937£49,668
Net Return£4,413£8,369£10,877£11,713£10,407£45,777
Return From Rental Income (%)-2%-1%-1%-1%-1%-6%
Total Net Return (%)7%14%18%19%17%75%