Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,160£8,282£8,489£8,702£8,963£42,596
Total Expenses£9,561£9,619£9,683£9,748£9,817£48,427
Profit Before Tax£-1,401£-1,337£-1,193£-1,046£-854£-5,830
Profit After Tax £-1,401£-1,337£-1,193£-1,046£-854£-5,830
Change In Property Value£4,250£4,356£8,037£10,265£11,815£38,723
Net Return£2,849£3,020£6,844£9,219£10,961£32,893
Return From Rental Income (%)-3%-3%-2%-2%-2%-11%
Total Net Return (%)5%6%13%18%21%63%