Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,956£5,030£5,156£5,285£5,444£25,871
Total Expenses£6,423£6,477£6,532£6,589£6,648£32,669
Profit Before Tax£-1,467£-1,447£-1,376£-1,304£-1,204£-6,799
Profit After Tax £-1,467£-1,447£-1,376£-1,304£-1,204£-6,799
Change In Property Value£990£1,000£3,030£4,161£4,868£14,048
Net Return£-477£-447£1,653£2,857£3,664£7,250
Return From Rental Income (%)-5%-5%-4%-4%-4%-22%
Total Net Return (%)-2%-1%5%9%12%24%