Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,776£4,848£4,969£5,093£5,246£24,931
Total Expenses£6,048£6,102£6,157£6,213£6,271£30,790
Profit Before Tax£-1,272£-1,254£-1,188£-1,120£-1,025£-5,859
Profit After Tax £-1,272£-1,254£-1,188£-1,120£-1,025£-5,859
Change In Property Value£900£909£2,754£3,783£4,426£12,771
Net Return£-372£-345£1,567£2,663£3,401£6,913
Return From Rental Income (%)-5%-4%-4%-4%-4%-21%
Total Net Return (%)-1%-1%6%10%12%25%