Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,004£8,124£8,327£8,535£8,791£41,782
Total Expenses£9,148£9,206£9,270£9,334£9,403£46,361
Profit Before Tax£-1,144£-1,082£-943£-799£-611£-4,580
Profit After Tax £-1,144£-1,082£-943£-799£-611£-4,580
Change In Property Value£1,600£1,616£4,896£6,724£7,868£22,705
Net Return£456£534£3,954£5,925£7,256£18,125
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)1%1%8%12%15%37%