Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,300£6,426£6,587£6,751£6,920£32,984
Total Expenses£6,796£6,854£6,914£6,974£7,033£34,571
Profit Before Tax£-496£-428£-327£-223£-113£-1,587
Profit After Tax £-496£-428£-327£-223£-113£-1,587
Change In Property Value£3,150£3,245£5,570£7,018£7,439£26,421
Net Return£2,654£2,816£5,243£6,795£7,326£24,834
Return From Rental Income (%)-1%-1%-1%-1%0%-4%
Total Net Return (%)7%8%15%19%21%70%