Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,580£8,709£8,839£9,060£9,287£44,475
Total Expenses£9,937£9,999£10,053£10,117£10,183£50,289
Profit Before Tax£-1,357£-1,291£-1,214£-1,057£-896£-5,814
Profit After Tax £-1,357£-1,291£-1,214£-1,057£-896£-5,814
Change In Property Value£2£4,400£7,854£10,452£7,281£29,989
Net Return£-1,354£3,109£6,640£9,394£6,385£24,175
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)-2%5%10%14%10%36%