Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,460£8,587£8,802£9,022£9,292£44,162
Total Expenses£9,988£10,046£10,111£10,176£10,246£50,567
Profit Before Tax£-1,528£-1,459£-1,309£-1,155£-954£-6,405
Profit After Tax £-1,528£-1,459£-1,309£-1,155£-954£-6,405
Change In Property Value£4,500£4,613£8,510£10,869£12,510£41,001
Net Return£2,973£3,153£7,201£9,714£11,556£34,597
Return From Rental Income (%)-3%-3%-2%-2%-2%-12%
Total Net Return (%)5%6%13%18%21%63%