Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,500£7,612£7,803£7,998£8,238£39,151
Total Expenses£8,701£8,759£8,820£8,884£8,951£44,115
Profit Before Tax£-1,201£-1,146£-1,018£-886£-713£-4,964
Profit After Tax £-1,201£-1,146£-1,018£-886£-713£-4,964
Change In Property Value£1,500£1,515£4,590£6,304£7,376£21,286
Net Return£299£369£3,573£5,418£6,663£16,322
Return From Rental Income (%)-3%-2%-2%-2%-2%-11%
Total Net Return (%)1%1%8%12%14%35%