Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,056£7,197£7,377£7,561£7,751£36,942
Total Expenses£9,371£9,431£9,492£9,554£9,616£47,464
Profit Before Tax£-2,315£-2,234£-2,115£-1,993£-1,865£-10,522
Profit After Tax £-2,315£-2,234£-2,115£-1,993£-1,865£-10,522
Change In Property Value£5,040£5,191£8,912£11,229£11,902£42,274
Net Return£2,725£2,957£6,797£9,236£10,037£31,751
Return From Rental Income (%)-4%-4%-4%-4%-3%-18%
Total Net Return (%)5%5%12%16%18%56%