Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,680£4,774£4,893£5,015£5,141£24,502
Total Expenses£6,039£6,094£6,149£6,205£6,260£30,747
Profit Before Tax£-1,359£-1,321£-1,256£-1,190£-1,120£-6,245
Profit After Tax £-1,359£-1,321£-1,256£-1,190£-1,120£-6,245
Change In Property Value£2,700£2,781£4,774£6,015£6,376£22,647
Net Return£1,341£1,460£3,518£4,825£5,257£16,402
Return From Rental Income (%)-4%-4%-4%-4%-4%-20%
Total Net Return (%)4%5%11%16%17%53%