Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,020£4,080£4,142£4,245£4,351£20,838
Total Expenses£4,485£4,541£4,588£4,641£4,694£22,950
Profit Before Tax£-465£-461£-447£-396£-343£-2,112
Profit After Tax £-465£-461£-447£-396£-343£-2,112
Change In Property Value£1,943£3,668£4,222£4,475£3,558£17,865
Net Return£1,477£3,207£3,775£4,079£3,215£15,753
Return From Rental Income (%)-2%-2%-2%-2%-2%-10%
Total Net Return (%)7%16%18%20%16%77%