Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,484£8,654£8,870£9,092£9,319£44,419
Total Expenses£9,196£9,259£9,324£9,390£9,455£46,625
Profit Before Tax£-712£-606£-454£-298£-136£-2,207
Profit After Tax £-712£-606£-454£-298£-136£-2,207
Change In Property Value£4,800£4,944£8,487£10,694£11,336£40,261
Net Return£4,088£4,338£8,033£10,396£11,199£38,054
Return From Rental Income (%)-1%-1%-1%-1%0%-4%
Total Net Return (%)8%8%15%19%21%70%