Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,396£3,447£3,499£3,586£3,676£17,603
Total Expenses£3,948£4,003£4,050£4,100£4,152£20,253
Profit Before Tax£-552£-556£-551£-514£-476£-2,650
Profit After Tax £-552£-556£-551£-514£-476£-2,650
Change In Property Value£1,250£2,050£2,931£3,374£2,384£11,989
Net Return£698£1,493£2,381£2,860£1,908£9,340
Return From Rental Income (%)-3%-3%-3%-3%-3%-17%
Total Net Return (%)4%9%15%18%12%58%