Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,852£3,929£4,027£4,128£4,231£20,167
Total Expenses£4,567£4,621£4,674£4,728£4,781£23,371
Profit Before Tax£-715£-692£-647£-600£-550£-3,203
Profit After Tax £-715£-692£-647£-600£-550£-3,203
Change In Property Value£1,650£1,700£2,917£3,676£3,897£13,840
Net Return£935£1,008£2,271£3,076£3,347£10,636
Return From Rental Income (%)-4%-4%-3%-3%-3%-17%
Total Net Return (%)5%5%12%16%17%56%