Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,620£4,712£4,830£4,951£5,075£24,188
Total Expenses£6,826£6,881£6,936£6,992£7,047£34,683
Profit Before Tax£-2,206£-2,169£-2,106£-2,041£-1,972£-10,495
Profit After Tax £-2,206£-2,169£-2,106£-2,041£-1,972£-10,495
Change In Property Value£3,300£3,399£5,835£7,352£7,793£27,679
Net Return£1,094£1,230£3,729£5,311£5,821£17,184
Return From Rental Income (%)-6%-6%-6%-5%-5%-28%
Total Net Return (%)3%3%10%14%16%46%