Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,528£6,626£6,725£6,893£7,066£33,838
Total Expenses£7,318£7,378£7,429£7,488£7,547£37,160
Profit Before Tax£-790£-752£-704£-594£-482£-3,322
Profit After Tax £-790£-752£-704£-594£-482£-3,322
Change In Property Value£1£2,900£5,177£6,889£4,799£19,766
Net Return£-789£2,148£4,473£6,294£4,317£16,444
Return From Rental Income (%)-2%-2%-2%-1%-1%-7%
Total Net Return (%)-2%5%10%14%10%37%