Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,444£6,541£6,639£6,805£6,975£33,403
Total Expenses£7,471£7,530£7,581£7,640£7,699£37,921
Profit Before Tax£-1,027£-990£-942£-835£-724£-4,518
Profit After Tax £-1,027£-990£-942£-835£-724£-4,518
Change In Property Value£2£3,000£5,355£7,126£4,964£20,447
Net Return£-1,025£2,010£4,413£6,291£4,240£15,929
Return From Rental Income (%)-2%-2%-2%-2%-2%-10%
Total Net Return (%)-2%4%10%14%9%35%