Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,072£6,163£6,256£6,412£6,572£31,475
Total Expenses£6,951£7,010£7,060£7,118£7,176£35,315
Profit Before Tax£-879£-847£-805£-706£-604£-3,840
Profit After Tax £-879£-847£-805£-706£-604£-3,840
Change In Property Value£1£2,700£4,820£6,413£4,468£18,402
Net Return£-877£1,853£4,015£5,708£3,864£14,562
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)-2%4%10%14%9%35%