Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,796£8,928£9,062£9,288£9,521£45,595
Total Expenses£9,313£9,376£9,431£9,495£9,561£47,176
Profit Before Tax£-517£-448£-369£-207£-40£-1,581
Profit After Tax £-517£-448£-369£-207£-40£-1,581
Change In Property Value£2£3,999£7,138£9,499£6,618£27,256
Net Return£-515£3,551£6,770£9,292£6,577£25,675
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%6%11%15%11%42%