Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,284£7,393£7,578£7,768£8,001£38,023
Total Expenses£8,283£8,340£8,401£8,464£8,530£42,018
Profit Before Tax£-999£-947£-823£-697£-529£-3,995
Profit After Tax £-999£-947£-823£-697£-529£-3,995
Change In Property Value£3,500£3,588£6,619£8,454£9,730£31,890
Net Return£2,501£2,641£5,796£7,757£9,200£27,895
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)6%6%13%18%21%65%