Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,656£4,726£4,844£4,965£5,114£24,305
Total Expenses£5,441£5,494£5,549£5,605£5,663£27,752
Profit Before Tax£-785£-768£-705£-640£-548£-3,447
Profit After Tax £-785£-768£-705£-640£-548£-3,447
Change In Property Value£750£758£2,295£3,152£3,688£10,643
Net Return£-35£-11£1,590£2,512£3,139£7,196
Return From Rental Income (%)-3%-3%-3%-3%-2%-15%
Total Net Return (%)0%0%7%11%13%31%