Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,440£4,507£4,619£4,735£4,877£23,177
Total Expenses£4,825£4,877£4,931£4,987£5,044£24,664
Profit Before Tax£-385£-371£-312£-252£-167£-1,486
Profit After Tax £-385£-371£-312£-252£-167£-1,486
Change In Property Value£1,800£1,854£3,501£4,029£4,271£15,455
Net Return£1,416£1,483£3,189£3,777£4,104£13,969
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)7%8%17%20%22%74%