Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,320£4,385£4,494£4,607£4,745£22,551
Total Expenses£4,813£4,865£4,919£4,974£5,030£24,601
Profit Before Tax£-493£-480£-424£-367£-285£-2,050
Profit After Tax £-493£-480£-424£-367£-285£-2,050
Change In Property Value£1,800£1,854£3,501£4,029£4,271£15,455
Net Return£1,308£1,374£3,076£3,662£3,986£13,405
Return From Rental Income (%)-3%-3%-2%-2%-2%-11%
Total Net Return (%)7%7%16%19%21%71%