Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,056£7,162£7,341£7,524£7,750£36,833
Total Expenses£8,419£8,475£8,536£8,598£8,664£42,693
Profit Before Tax£-1,363£-1,314£-1,195£-1,074£-914£-5,859
Profit After Tax £-1,363£-1,314£-1,195£-1,074£-914£-5,859
Change In Property Value£3,600£3,690£6,808£8,695£10,008£32,801
Net Return£2,237£2,376£5,613£7,621£9,094£26,942
Return From Rental Income (%)-3%-3%-3%-2%-2%-13%
Total Net Return (%)5%5%13%17%21%61%