Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,936£7,075£7,252£7,433£7,619£36,314
Total Expenses£9,240£9,300£9,360£9,422£9,484£46,807
Profit Before Tax£-2,304£-2,225£-2,109£-1,990£-1,865£-10,493
Profit After Tax £-2,304£-2,225£-2,109£-1,990£-1,865£-10,493
Change In Property Value£4,950£5,099£8,752£11,028£11,690£41,519
Net Return£2,646£2,873£6,644£9,038£9,825£31,026
Return From Rental Income (%)-4%-4%-4%-4%-3%-19%
Total Net Return (%)5%5%12%16%18%56%