Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,644£7,759£7,875£8,072£8,274£39,623
Total Expenses£8,234£8,296£8,348£8,410£8,473£41,760
Profit Before Tax£-590£-537£-473£-338£-199£-2,137
Profit After Tax £-590£-537£-473£-338£-199£-2,137
Change In Property Value£2£3,400£6,069£8,076£5,626£23,173
Net Return£-588£2,863£5,596£7,738£5,428£21,036
Return From Rental Income (%)-1%-1%-1%-1%0%-4%
Total Net Return (%)-1%6%11%15%10%40%