Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,956£5,030£5,106£5,233£5,364£25,690
Total Expenses£5,391£5,449£5,497£5,552£5,608£27,497
Profit Before Tax£-435£-418£-392£-318£-243£-1,807
Profit After Tax £-435£-418£-392£-318£-243£-1,807
Change In Property Value£2,700£5,099£5,868£6,220£4,945£24,831
Net Return£2,265£4,680£5,476£5,902£4,702£23,024
Return From Rental Income (%)-2%-1%-1%-1%-1%-6%
Total Net Return (%)8%17%20%21%17%82%