Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,548£4,639£4,755£4,874£4,996£23,811
Total Expenses£5,232£5,287£5,342£5,397£5,452£26,710
Profit Before Tax£-684£-648£-587£-523£-456£-2,898
Profit After Tax £-684£-648£-587£-523£-456£-2,898
Change In Property Value£2,100£2,163£3,713£4,678£4,959£17,613
Net Return£1,416£1,515£3,126£4,155£4,502£14,714
Return From Rental Income (%)-3%-3%-2%-2%-2%-12%
Total Net Return (%)6%6%13%17%19%61%