Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,640£5,725£5,868£6,014£6,195£29,442
Total Expenses£7,325£7,379£7,437£7,495£7,556£37,192
Profit Before Tax£-1,685£-1,655£-1,569£-1,481£-1,361£-7,751
Profit After Tax £-1,685£-1,655£-1,569£-1,481£-1,361£-7,751
Change In Property Value£1,200£1,212£3,672£5,043£5,901£17,028
Net Return£-485£-443£2,103£3,563£4,540£9,278
Return From Rental Income (%)-5%-4%-4%-4%-4%-21%
Total Net Return (%)-1%-1%6%10%12%25%