Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,352£5,432£5,568£5,707£5,879£27,938
Total Expenses£6,344£6,398£6,455£6,512£6,572£32,281
Profit Before Tax£-992£-966£-886£-805£-694£-4,343
Profit After Tax £-992£-966£-886£-805£-694£-4,343
Change In Property Value£1,920£1,958£3,995£5,194£5,453£18,521
Net Return£928£993£3,109£4,389£4,760£14,178
Return From Rental Income (%)-3%-3%-3%-3%-2%-15%
Total Net Return (%)3%3%10%15%16%48%