Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,096£6,187£6,342£6,501£6,696£31,822
Total Expenses£6,577£6,632£6,691£6,750£6,813£33,463
Profit Before Tax£-481£-445£-349£-250£-117£-1,641
Profit After Tax £-481£-445£-349£-250£-117£-1,641
Change In Property Value£2,500£2,563£4,728£6,038£6,950£22,779
Net Return£2,019£2,118£4,379£5,789£6,833£21,137
Return From Rental Income (%)-2%-1%-1%-1%0%-5%
Total Net Return (%)7%7%14%19%22%68%