Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,256£8,380£8,589£8,804£9,068£43,097
Total Expenses£9,372£9,430£9,494£9,560£9,629£47,485
Profit Before Tax£-1,116£-1,051£-905£-756£-560£-4,387
Profit After Tax £-1,116£-1,051£-905£-756£-560£-4,387
Change In Property Value£1,650£1,667£5,049£6,935£8,114£23,414
Net Return£534£616£4,145£6,179£7,553£19,027
Return From Rental Income (%)-2%-2%-2%-1%-1%-9%
Total Net Return (%)1%1%8%12%15%38%