Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,252£9,391£9,626£9,866£10,162£48,297
Total Expenses£10,265£10,325£10,391£10,459£10,531£51,971
Profit Before Tax£-1,013£-934£-766£-593£-369£-3,675
Profit After Tax £-1,013£-934£-766£-593£-369£-3,675
Change In Property Value£1,850£1,868£5,661£7,775£9,097£26,252
Net Return£837£934£4,896£7,182£8,728£22,577
Return From Rental Income (%)-2%-2%-1%-1%-1%-7%
Total Net Return (%)1%2%9%13%15%40%