Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,428£4,494£4,562£4,676£4,793£22,953
Total Expenses£4,856£4,913£4,960£5,014£5,068£24,810
Profit Before Tax£-428£-418£-398£-338£-275£-1,857
Profit After Tax £-428£-418£-398£-338£-275£-1,857
Change In Property Value£1£1,500£2,678£3,563£2,482£10,224
Net Return£-427£1,082£2,279£3,225£2,207£8,366
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)-2%5%10%14%9%36%