Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£1,776£1,803£1,830£1,875£1,922£9,206
Total Expenses£2,982£3,035£3,078£3,125£3,172£15,392
Profit Before Tax£-1,206£-1,232£-1,249£-1,249£-1,250£-6,186
Profit After Tax £-1,206£-1,232£-1,249£-1,249£-1,250£-6,186
Change In Property Value£875£1,423£1,638£1,736£1,534£7,206
Net Return£-331£191£389£487£284£1,020
Return From Rental Income (%)-14%-14%-15%-15%-15%-73%
Total Net Return (%)-4%2%5%6%3%12%