Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,064£8,225£8,431£8,642£8,858£42,220
Total Expenses£8,956£9,018£9,082£9,147£9,211£45,413
Profit Before Tax£-892£-793£-651£-505£-353£-3,194
Profit After Tax £-892£-793£-651£-505£-353£-3,194
Change In Property Value£4,650£4,790£8,222£10,360£10,981£39,002
Net Return£3,758£3,997£7,571£9,855£10,628£35,809
Return From Rental Income (%)-2%-2%-1%-1%-1%-6%
Total Net Return (%)7%8%14%19%20%68%