Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,196£8,319£8,444£8,655£8,871£42,485
Total Expenses£9,255£9,317£9,370£9,433£9,498£46,873
Profit Before Tax£-1,059£-998£-927£-778£-626£-4,388
Profit After Tax £-1,059£-998£-927£-778£-626£-4,388
Change In Property Value£2£4,000£7,140£9,501£6,619£27,263
Net Return£-1,057£3,002£6,213£8,723£5,993£22,875
Return From Rental Income (%)-2%-2%-2%-1%-1%-7%
Total Net Return (%)-2%5%10%14%10%37%