Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,572£4,641£4,710£4,828£4,949£23,699
Total Expenses£5,723£5,780£5,828£5,881£5,936£29,148
Profit Before Tax£-1,151£-1,139£-1,118£-1,053£-987£-5,449
Profit After Tax £-1,151£-1,139£-1,118£-1,053£-987£-5,449
Change In Property Value£1£2,030£3,624£4,822£3,359£13,836
Net Return£-1,150£891£2,506£3,769£2,372£8,387
Return From Rental Income (%)-4%-4%-4%-3%-3%-17%
Total Net Return (%)-4%3%8%12%8%27%