Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,680£4,750£4,869£4,991£5,140£24,430
Total Expenses£6,039£6,092£6,147£6,203£6,260£30,740
Profit Before Tax£-1,359£-1,342£-1,278£-1,212£-1,120£-6,310
Profit After Tax £-1,359£-1,342£-1,278£-1,212£-1,120£-6,310
Change In Property Value£900£909£2,754£3,783£4,426£12,771
Net Return£-459£-433£1,477£2,571£3,306£6,462
Return From Rental Income (%)-5%-5%-5%-4%-4%-23%
Total Net Return (%)-2%-2%5%9%12%23%