Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,348£6,443£6,604£6,769£6,972£33,137
Total Expenses£7,594£7,650£7,709£7,769£7,832£38,554
Profit Before Tax£-1,246£-1,206£-1,104£-1,000£-860£-5,416
Profit After Tax £-1,246£-1,206£-1,104£-1,000£-860£-5,416
Change In Property Value£1£1£2,500£4,463£5,938£12,904
Net Return£-1,245£-1,205£1,396£3,463£5,079£7,487
Return From Rental Income (%)-3%-3%-3%-3%-2%-14%
Total Net Return (%)-3%-3%4%9%13%19%