Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,772£8,904£9,126£9,354£9,635£45,791
Total Expenses£10,304£10,329£10,362£10,396£10,434£51,824
Profit Before Tax£-1,532£-1,425£-1,236£-1,041£-799£-6,033
Profit After Tax £-1,532£-1,425£-1,236£-1,041£-799£-6,033
Change In Property Value£4,500£4,590£9,364£12,173£12,781£43,408
Net Return£2,968£3,165£8,128£11,131£11,982£37,374
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)4%5%12%16%17%55%