Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,896£8,054£8,255£8,462£8,673£41,340
Total Expenses£8,701£8,763£8,826£8,891£8,954£44,135
Profit Before Tax£-805£-709£-571£-429£-281£-2,795
Profit After Tax £-805£-709£-571£-429£-281£-2,795
Change In Property Value£4,470£4,604£7,904£9,959£10,556£37,493
Net Return£3,665£3,895£7,333£9,530£10,275£34,698
Return From Rental Income (%)-2%-1%-1%-1%-1%-6%
Total Net Return (%)7%8%15%19%20%69%