Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,328£8,453£8,580£8,794£9,014£43,169
Total Expenses£8,785£8,848£8,901£8,965£9,029£44,528
Profit Before Tax£-457£-395£-322£-170£-15£-1,359
Profit After Tax £-457£-395£-322£-170£-15£-1,359
Change In Property Value£2£3,700£6,605£8,789£6,123£25,218
Net Return£-455£3,305£6,283£8,618£6,108£23,859
Return From Rental Income (%)-1%-1%-1%0%0%-2%
Total Net Return (%)-1%6%11%15%11%42%