Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,872£7,990£8,110£8,313£8,520£40,805
Total Expenses£8,418£8,480£8,533£8,595£8,658£42,683
Profit Before Tax£-546£-490£-423£-282£-138£-1,878
Profit After Tax £-546£-490£-423£-282£-138£-1,878
Change In Property Value£2£3,500£6,248£8,314£5,792£23,855
Net Return£-544£3,010£5,825£8,032£5,654£21,977
Return From Rental Income (%)-1%-1%-1%-1%0%-4%
Total Net Return (%)-1%6%11%15%11%41%