Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,360£6,487£6,649£6,816£6,986£33,298
Total Expenses£7,397£7,456£7,515£7,575£7,635£37,578
Profit Before Tax£-1,037£-969£-866£-760£-649£-4,280
Profit After Tax £-1,037£-969£-866£-760£-649£-4,280
Change In Property Value£3,600£3,708£6,365£8,020£8,502£30,195
Net Return£2,563£2,739£5,500£7,261£7,853£25,916
Return From Rental Income (%)-3%-2%-2%-2%-2%-11%
Total Net Return (%)6%7%14%18%19%64%