Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,444£3,513£3,601£3,691£3,783£18,031
Total Expenses£4,923£4,976£5,028£5,081£5,133£25,141
Profit Before Tax£-1,479£-1,463£-1,427£-1,390£-1,350£-7,109
Profit After Tax £-1,479£-1,463£-1,427£-1,390£-1,350£-7,109
Change In Property Value£1,950£2,009£3,448£4,344£4,605£16,356
Net Return£471£545£2,021£2,954£3,255£9,246
Return From Rental Income (%)-7%-7%-6%-6%-6%-32%
Total Net Return (%)2%2%9%13%15%41%