Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,420£3,488£3,576£3,665£3,757£17,906
Total Expenses£4,564£4,617£4,668£4,721£4,773£23,343
Profit Before Tax£-1,144£-1,128£-1,093£-1,056£-1,016£-5,437
Profit After Tax £-1,144£-1,128£-1,093£-1,056£-1,016£-5,437
Change In Property Value£1,680£1,730£2,971£3,743£3,967£14,091
Net Return£536£602£1,878£2,687£2,951£8,654
Return From Rental Income (%)-6%-6%-6%-6%-6%-31%
Total Net Return (%)3%3%11%15%17%49%