Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,632£7,785£7,979£8,179£8,383£39,958
Total Expenses£8,476£8,537£8,600£8,664£8,727£43,004
Profit Before Tax£-844£-753£-621£-485£-344£-3,046
Profit After Tax £-844£-753£-621£-485£-344£-3,046
Change In Property Value£4,320£4,449£7,638£9,624£10,202£36,233
Net Return£3,476£3,697£7,018£9,139£9,858£33,187
Return From Rental Income (%)-2%-2%-1%-1%-1%-6%
Total Net Return (%)7%8%14%19%20%68%