Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£2,328£2,375£2,422£2,483£2,545£12,152
Total Expenses£3,761£3,816£3,862£3,909£3,958£19,306
Profit Before Tax£-1,433£-1,441£-1,439£-1,427£-1,414£-7,154
Profit After Tax £-1,433£-1,441£-1,439£-1,427£-1,414£-7,154
Change In Property Value£1,425£2,446£3,082£3,267£2,886£13,107
Net Return£-8£1,005£1,643£1,840£1,472£5,953
Return From Rental Income (%)-9%-9%-9%-9%-8%-43%
Total Net Return (%)0%6%10%11%9%36%