Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,596£7,710£7,903£8,100£8,343£39,652
Total Expenses£8,909£8,967£9,029£9,092£9,159£45,157
Profit Before Tax£-1,313£-1,257£-1,126£-992£-816£-5,504
Profit After Tax £-1,313£-1,257£-1,126£-992£-816£-5,504
Change In Property Value£5,425£5,615£9,132£10,510£11,141£41,823
Net Return£4,112£4,358£8,006£9,518£10,325£36,319
Return From Rental Income (%)-3%-3%-2%-2%-2%-12%
Total Net Return (%)9%9%17%20%22%76%