Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,380£7,491£7,678£7,870£8,106£38,525
Total Expenses£9,880£9,937£9,998£10,061£10,128£50,003
Profit Before Tax£-2,500£-2,446£-2,320£-2,191£-2,022£-11,479
Profit After Tax £-2,500£-2,446£-2,320£-2,191£-2,022£-11,479
Change In Property Value£2,700£2,741£6,490£8,637£10,028£30,596
Net Return£201£295£4,170£6,445£8,007£19,118
Return From Rental Income (%)-5%-4%-4%-4%-4%-21%
Total Net Return (%)0%1%8%12%15%35%