Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,092£4,153£4,257£4,364£4,495£21,361
Total Expenses£4,988£5,040£5,094£5,148£5,204£25,474
Profit Before Tax£-896£-887£-836£-784£-709£-4,113
Profit After Tax £-896£-887£-836£-784£-709£-4,113
Change In Property Value£650£657£1,989£2,732£3,196£9,224
Net Return£-246£-230£1,153£1,947£2,487£5,111
Return From Rental Income (%)-4%-4%-4%-4%-3%-20%
Total Net Return (%)-1%-1%6%9%12%25%