Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,272£4,357£4,466£4,578£4,692£22,366
Total Expenses£5,204£5,259£5,313£5,368£5,422£26,565
Profit Before Tax£-932£-901£-846£-790£-729£-4,199
Profit After Tax £-932£-901£-846£-790£-729£-4,199
Change In Property Value£2,100£2,163£3,713£4,678£4,959£17,613
Net Return£1,168£1,261£2,867£3,889£4,230£13,414
Return From Rental Income (%)-4%-4%-4%-4%-3%-19%
Total Net Return (%)5%6%13%18%19%61%