Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,504£9,647£9,888£10,135£10,439£49,612
Total Expenses£10,489£10,549£10,616£10,685£10,758£53,096
Profit Before Tax£-985£-902£-728£-550£-319£-3,484
Profit After Tax £-985£-902£-728£-550£-319£-3,484
Change In Property Value£1,900£1,919£5,815£7,985£9,343£26,962
Net Return£915£1,017£5,086£7,436£9,024£23,478
Return From Rental Income (%)-2%-2%-1%-1%-1%-6%
Total Net Return (%)2%2%9%13%16%40%