Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,152£7,259£7,368£7,552£7,741£37,073
Total Expenses£7,831£7,892£7,944£8,004£8,065£39,736
Profit Before Tax£-679£-632£-575£-452£-324£-2,663
Profit After Tax £-679£-632£-575£-452£-324£-2,663
Change In Property Value£2£3,180£5,676£7,554£5,262£21,674
Net Return£-677£2,548£5,101£7,102£4,938£19,011
Return From Rental Income (%)-1%-1%-1%-1%-1%-5%
Total Net Return (%)-1%5%10%15%10%39%