Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,460£5,542£5,625£5,766£5,910£28,302
Total Expenses£6,727£6,785£6,835£6,891£6,948£34,185
Profit Before Tax£-1,267£-1,243£-1,210£-1,125£-1,038£-5,883
Profit After Tax £-1,267£-1,243£-1,210£-1,125£-1,038£-5,883
Change In Property Value£1,300£3,937£5,407£6,327£5,142£22,113
Net Return£32£2,694£4,198£5,202£4,104£16,231
Return From Rental Income (%)-3%-3%-3%-3%-3%-15%
Total Net Return (%)0%7%10%13%10%41%