Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,040£5,116£5,243£5,375£5,536£26,309
Total Expenses£5,678£5,732£5,787£5,844£5,903£28,944
Profit Before Tax£-638£-616£-544£-470£-367£-2,635
Profit After Tax £-638£-616£-544£-470£-367£-2,635
Change In Property Value£2,400£2,472£4,668£5,372£5,695£20,607
Net Return£1,762£1,856£4,124£4,903£5,327£17,972
Return From Rental Income (%)-3%-2%-2%-2%-1%-11%
Total Net Return (%)7%7%16%20%21%72%