Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,704£4,775£4,894£5,016£5,167£24,556
Total Expenses£5,632£5,651£5,673£5,697£5,722£28,375
Profit Before Tax£-928£-876£-780£-680£-556£-3,820
Profit After Tax £-928£-876£-780£-680£-556£-3,820
Change In Property Value£4,113£4,256£6,923£7,968£8,446£31,705
Net Return£3,184£3,380£6,143£7,287£7,890£27,885
Return From Rental Income (%)-3%-2%-2%-2%-2%-11%
Total Net Return (%)9%9%17%20%22%77%