Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,936£7,040£7,146£7,324£7,507£35,953
Total Expenses£8,002£8,063£8,114£8,174£8,235£40,589
Profit Before Tax£-1,066£-1,023£-969£-850£-728£-4,636
Profit After Tax £-1,066£-1,023£-969£-850£-728£-4,636
Change In Property Value£2,475£5,862£7,800£9,057£6,657£31,850
Net Return£1,409£4,839£6,831£8,207£5,929£27,215
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)3%10%14%16%12%54%