Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,988£6,108£6,260£6,417£6,577£31,351
Total Expenses£6,368£6,426£6,484£6,543£6,602£32,423
Profit Before Tax£-380£-318£-223£-126£-25£-1,072
Profit After Tax £-380£-318£-223£-126£-25£-1,072
Change In Property Value£2,850£2,935£5,039£6,349£6,730£23,903
Net Return£2,470£2,617£4,816£6,223£6,705£22,831
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)8%8%15%19%21%71%