Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£2,520£2,558£2,622£2,687£2,768£13,155
Total Expenses£3,839£3,889£3,938£3,989£4,039£19,694
Profit Before Tax£-1,319£-1,331£-1,316£-1,301£-1,271£-6,539
Profit After Tax £-1,319£-1,331£-1,316£-1,301£-1,271£-6,539
Change In Property Value£1,200£1,236£2,334£2,686£2,847£10,304
Net Return£-119£-95£1,018£1,385£1,576£3,765
Return From Rental Income (%)-10%-10%-10%-10%-10%-50%
Total Net Return (%)-1%-1%8%11%12%29%