Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,348£3,398£3,483£3,570£3,677£17,477
Total Expenses£4,319£4,370£4,421£4,474£4,527£22,110
Profit Before Tax£-971£-971£-938£-903£-850£-4,633
Profit After Tax £-971£-971£-938£-903£-850£-4,633
Change In Property Value£500£505£1,530£2,101£2,459£7,095
Net Return£-471£-466£592£1,198£1,609£2,462
Return From Rental Income (%)-6%-6%-6%-6%-5%-29%
Total Net Return (%)-3%-3%4%7%10%15%