Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,584£10,743£11,011£11,287£11,625£55,250
Total Expenses£11,628£11,690£11,760£11,831£11,908£58,817
Profit Before Tax£-1,044£-947£-749£-545£-283£-3,567
Profit After Tax £-1,044£-947£-749£-545£-283£-3,567
Change In Property Value£2£2£4,320£7,711£10,262£22,297
Net Return£-1,042£-945£3,572£7,167£9,979£18,730
Return From Rental Income (%)-2%-1%-1%-1%0%-5%
Total Net Return (%)-2%-1%5%11%15%28%