Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,824£7,941£8,140£8,343£8,594£40,842
Total Expenses£9,527£9,585£9,648£9,712£9,780£48,251
Profit Before Tax£-1,703£-1,644£-1,508£-1,369£-1,186£-7,409
Profit After Tax £-1,703£-1,644£-1,508£-1,369£-1,186£-7,409
Change In Property Value£4,250£4,356£8,037£10,265£11,815£38,723
Net Return£2,547£2,713£6,529£8,897£10,629£31,315
Return From Rental Income (%)-3%-3%-3%-3%-2%-14%
Total Net Return (%)5%5%13%17%20%60%