Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,496£8,623£8,839£9,060£9,332£44,350
Total Expenses£9,594£9,653£9,717£9,783£9,853£48,601
Profit Before Tax£-1,098£-1,029£-878£-723£-521£-4,251
Profit After Tax £-1,098£-1,029£-878£-723£-521£-4,251
Change In Property Value£1,700£1,717£5,202£7,145£8,359£24,123
Net Return£602£687£4,324£6,421£7,838£19,872
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)1%1%8%12%15%38%