Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,096£6,187£6,280£6,437£6,598£31,599
Total Expenses£7,275£7,334£7,384£7,442£7,501£36,936
Profit Before Tax£-1,179£-1,147£-1,104£-1,005£-902£-5,337
Profit After Tax £-1,179£-1,147£-1,104£-1,005£-902£-5,337
Change In Property Value£2,175£5,151£6,855£7,959£5,850£27,990
Net Return£996£4,004£5,751£6,954£4,947£22,653
Return From Rental Income (%)-3%-3%-2%-2%-2%-12%
Total Net Return (%)2%9%13%16%11%51%