Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,796£5,912£6,060£6,211£6,366£30,345
Total Expenses£6,547£6,605£6,662£6,721£6,780£33,315
Profit Before Tax£-751£-693£-603£-510£-413£-2,970
Profit After Tax £-751£-693£-603£-510£-413£-2,970
Change In Property Value£3,000£3,090£5,305£6,684£7,085£25,163
Net Return£2,249£2,397£4,702£6,173£6,672£22,193
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)7%7%14%18%20%65%