Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,172£8,335£8,502£8,715£8,933£42,657
Total Expenses£8,930£8,997£9,054£9,118£9,182£45,281
Profit Before Tax£-758£-661£-552£-403£-249£-2,624
Profit After Tax £-758£-661£-552£-403£-249£-2,624
Change In Property Value£5,700£9,785£12,329£13,069£11,544£52,427
Net Return£4,942£9,124£11,777£12,666£11,295£49,803
Return From Rental Income (%)-1%-1%-1%-1%0%-4%
Total Net Return (%)8%14%18%20%17%77%