Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£192£195£198£203£208£995
Total Expenses£2,277£2,327£2,368£2,411£2,454£11,836
Profit Before Tax£-2,085£-2,132£-2,170£-2,208£-2,246£-10,841
Profit After Tax £-2,085£-2,132£-2,170£-2,208£-2,246£-10,841
Change In Property Value£160£326£424£446£327£1,684
Net Return£-1,925£-1,806£-1,746£-1,762£-1,918£-9,157
Return From Rental Income (%)-61%-63%-64%-65%-66%-319%
Total Net Return (%)-57%-53%-51%-52%-56%-269%