Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,756£6,857£7,029£7,204£7,421£35,267
Total Expenses£8,032£8,088£8,148£8,209£8,274£40,751
Profit Before Tax£-1,276£-1,231£-1,119£-1,005£-853£-5,483
Profit After Tax £-1,276£-1,231£-1,119£-1,005£-853£-5,483
Change In Property Value£1,350£1,364£4,131£5,674£6,638£19,157
Net Return£74£133£3,012£4,669£5,785£13,674
Return From Rental Income (%)-3%-3%-3%-2%-2%-13%
Total Net Return (%)0%0%7%11%14%33%