Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,644£4,714£4,832£4,952£5,101£24,242
Total Expenses£6,075£6,128£6,183£6,238£6,296£30,920
Profit Before Tax£-1,431£-1,414£-1,351£-1,286£-1,195£-6,677
Profit After Tax £-1,431£-1,414£-1,351£-1,286£-1,195£-6,677
Change In Property Value£910£919£2,785£3,825£4,475£12,913
Net Return£-521£-495£1,434£2,538£3,280£6,236
Return From Rental Income (%)-5%-5%-5%-5%-4%-24%
Total Net Return (%)-2%-2%5%9%12%22%