Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,700£5,814£5,959£6,108£6,261£29,843
Total Expenses£6,339£6,397£6,454£6,513£6,571£32,273
Profit Before Tax£-639£-583£-495£-404£-310£-2,430
Profit After Tax £-639£-583£-495£-404£-310£-2,430
Change In Property Value£2,850£2,936£5,039£6,349£6,730£23,905
Net Return£2,211£2,353£4,545£5,945£6,421£21,474
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)7%7%14%18%20%66%