Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,284£7,393£7,504£7,692£7,884£37,757
Total Expenses£9,594£9,617£9,639£9,668£9,698£48,216
Profit Before Tax£-2,310£-2,224£-2,135£-1,976£-1,814£-10,458
Profit After Tax £-2,310£-2,224£-2,135£-1,976£-1,814£-10,458
Change In Property Value£5,200£10,608£13,790£14,480£10,643£54,721
Net Return£2,890£8,384£11,656£12,504£8,829£44,263
Return From Rental Income (%)-3%-3%-3%-2%-2%-13%
Total Net Return (%)4%11%15%16%11%56%