Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,228£9,413£9,648£9,889£10,136£48,314
Total Expenses£9,826£9,891£9,957£10,025£10,093£49,792
Profit Before Tax£-598£-478£-309£-136£44£-1,478
Profit After Tax £-598£-478£-309£-136£44£-1,478
Change In Property Value£5,220£5,377£9,230£11,630£12,327£43,783
Net Return£4,622£4,898£8,921£11,493£12,371£42,305
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)8%8%15%19%21%72%