Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,628£5,741£5,884£6,031£6,182£29,466
Total Expenses£7,522£7,579£7,637£7,695£7,753£38,187
Profit Before Tax£-1,894£-1,839£-1,753£-1,664£-1,571£-8,721
Profit After Tax £-1,894£-1,839£-1,753£-1,664£-1,571£-8,721
Change In Property Value£3,750£3,863£6,631£8,355£8,856£31,454
Net Return£1,856£2,024£4,878£6,690£7,285£22,733
Return From Rental Income (%)-4%-4%-4%-4%-4%-21%
Total Net Return (%)4%5%12%16%17%54%