Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,308£7,454£7,641£7,832£8,027£38,262
Total Expenses£9,476£9,536£9,598£9,661£9,723£47,993
Profit Before Tax£-2,168£-2,082£-1,957£-1,829£-1,696£-9,732
Profit After Tax £-2,168£-2,082£-1,957£-1,829£-1,696£-9,732
Change In Property Value£5,100£5,253£9,018£11,362£12,044£42,777
Net Return£2,932£3,171£7,060£9,533£10,348£33,045
Return From Rental Income (%)-4%-4%-3%-3%-3%-17%
Total Net Return (%)5%6%12%17%18%57%