Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,428£7,539£7,728£7,921£8,159£38,775
Total Expenses£8,097£8,154£8,216£8,279£8,345£41,091
Profit Before Tax£-669£-615£-488£-358£-187£-2,316
Profit After Tax £-669£-615£-488£-358£-187£-2,316
Change In Property Value£3,374£3,458£6,380£8,149£9,379£30,740
Net Return£2,705£2,843£5,892£7,791£9,192£28,423
Return From Rental Income (%)-2%-1%-1%-1%0%-6%
Total Net Return (%)7%7%14%19%22%69%