Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,056£4,137£4,241£4,347£4,455£21,235
Total Expenses£5,183£5,237£5,290£5,345£5,398£26,453
Profit Before Tax£-1,127£-1,100£-1,050£-998£-943£-5,218
Profit After Tax £-1,127£-1,100£-1,050£-998£-943£-5,218
Change In Property Value£2,100£2,163£3,713£4,679£4,959£17,614
Net Return£973£1,063£2,663£3,680£4,016£12,396
Return From Rental Income (%)-5%-5%-4%-4%-4%-22%
Total Net Return (%)4%4%11%15%17%51%