Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,356£7,466£7,653£7,844£8,080£38,399
Total Expenses£8,687£8,744£8,806£8,869£8,935£44,039
Profit Before Tax£-1,331£-1,278£-1,153£-1,024£-855£-5,640
Profit After Tax £-1,331£-1,278£-1,153£-1,024£-855£-5,640
Change In Property Value£2£2£3,000£5,355£7,126£15,484
Net Return£-1,329£-1,276£1,848£4,331£6,271£9,844
Return From Rental Income (%)-3%-3%-3%-2%-2%-12%
Total Net Return (%)-3%-3%4%9%14%21%