Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,704£4,775£4,894£5,016£5,167£24,556
Total Expenses£5,446£5,499£5,554£5,610£5,668£27,777
Profit Before Tax£-742£-725£-660£-594£-501£-3,221
Profit After Tax £-742£-725£-660£-594£-501£-3,221
Change In Property Value£1,875£1,922£3,546£4,529£5,212£17,084
Net Return£1,133£1,197£2,886£3,935£4,711£13,862
Return From Rental Income (%)-3%-3%-3%-3%-2%-14%
Total Net Return (%)5%5%12%17%20%59%