Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,040£5,116£5,243£5,375£5,536£26,309
Total Expenses£5,676£5,730£5,785£5,842£5,901£28,934
Profit Before Tax£-636£-614£-542£-468£-365£-2,625
Profit After Tax £-636£-614£-542£-468£-365£-2,625
Change In Property Value£2,399£2,470£4,665£5,369£5,691£20,594
Net Return£1,762£1,856£4,123£4,901£5,326£17,969
Return From Rental Income (%)-3%-2%-2%-2%-1%-11%
Total Net Return (%)7%7%17%20%21%72%