Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,736£5,822£5,909£6,057£6,209£29,733
Total Expenses£7,078£7,137£7,186£7,243£7,301£35,944
Profit Before Tax£-1,342£-1,315£-1,277£-1,186£-1,092£-6,211
Profit After Tax £-1,342£-1,315£-1,277£-1,186£-1,092£-6,211
Change In Property Value£2,100£4,973£6,618£7,684£5,648£27,024
Net Return£758£3,659£5,341£6,499£4,556£20,812
Return From Rental Income (%)-3%-3%-3%-3%-3%-14%
Total Net Return (%)2%9%12%15%11%48%