Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,972£4,032£4,132£4,236£4,363£20,734
Total Expenses£4,936£4,988£5,041£5,096£5,151£25,213
Profit Before Tax£-964£-957£-909£-860£-788£-4,478
Profit After Tax £-964£-957£-909£-860£-788£-4,478
Change In Property Value£640£646£1,959£2,690£3,147£9,082
Net Return£-324£-310£1,050£1,830£2,359£4,604
Return From Rental Income (%)-5%-5%-5%-4%-4%-22%
Total Net Return (%)-2%-2%5%9%12%23%