Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,716£4,810£4,931£5,054£5,180£24,691
Total Expenses£6,003£6,058£6,113£6,169£6,225£30,568
Profit Before Tax£-1,287£-1,248£-1,183£-1,115£-1,044£-5,877
Profit After Tax £-1,287£-1,248£-1,183£-1,115£-1,044£-5,877
Change In Property Value£2,670£2,750£4,721£5,948£6,305£22,395
Net Return£1,383£1,502£3,538£4,833£5,261£16,518
Return From Rental Income (%)-4%-4%-4%-4%-3%-19%
Total Net Return (%)5%5%12%16%17%54%