Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,812£7,929£8,048£8,249£8,456£40,494
Total Expenses£8,249£8,311£8,364£8,426£8,489£41,839
Profit Before Tax£-437£-382£-316£-177£-34£-1,345
Profit After Tax £-437£-382£-316£-177£-34£-1,345
Change In Property Value£2£3,399£6,067£8,074£5,625£23,167
Net Return£-436£3,017£5,751£7,897£5,591£21,821
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%6%11%15%11%42%