Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,120£6,212£6,367£6,526£6,722£31,947
Total Expenses£7,373£7,428£7,487£7,546£7,609£37,443
Profit Before Tax£-1,253£-1,216£-1,120£-1,020£-887£-5,496
Profit After Tax £-1,253£-1,216£-1,120£-1,020£-887£-5,496
Change In Property Value£3,000£3,075£5,673£7,246£8,340£27,334
Net Return£1,747£1,859£4,554£6,226£7,453£21,838
Return From Rental Income (%)-3%-3%-3%-3%-2%-15%
Total Net Return (%)5%5%12%17%20%59%