Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,396£9,537£9,680£9,922£10,170£48,705
Total Expenses£10,501£10,565£10,620£10,686£10,754£53,125
Profit Before Tax£-1,105£-1,028£-940£-764£-584£-4,420
Profit After Tax £-1,105£-1,028£-940£-764£-584£-4,420
Change In Property Value£2£4,700£8,390£11,164£7,778£32,034
Net Return£-1,102£3,672£7,449£10,400£7,194£27,613
Return From Rental Income (%)-2%-1%-1%-1%-1%-6%
Total Net Return (%)-2%5%10%15%10%39%