Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,976£9,111£9,247£9,478£9,715£46,528
Total Expenses£10,298£10,361£10,416£10,481£10,547£52,103
Profit Before Tax£-1,322£-1,251£-1,169£-1,002£-832£-5,575
Profit After Tax £-1,322£-1,251£-1,169£-1,002£-832£-5,575
Change In Property Value£2£4,600£8,211£10,927£7,612£31,352
Net Return£-1,320£3,349£7,042£9,924£6,780£25,777
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)-2%5%10%14%10%37%