Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,712£5,798£5,943£6,091£6,274£29,817
Total Expenses£7,035£7,089£7,147£7,205£7,266£35,742
Profit Before Tax£-1,323£-1,292£-1,204£-1,114£-992£-5,925
Profit After Tax £-1,323£-1,292£-1,204£-1,114£-992£-5,925
Change In Property Value£1£1£2,250£4,016£5,345£11,613
Net Return£-1,322£-1,290£1,046£2,902£4,352£5,688
Return From Rental Income (%)-4%-4%-3%-3%-3%-17%
Total Net Return (%)-4%-4%3%8%13%16%