Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,416£4,482£4,549£4,663£4,780£22,891
Total Expenses£7,911£7,968£8,016£8,069£8,123£40,087
Profit Before Tax£-3,495£-3,486£-3,466£-3,406£-3,343£-17,196
Profit After Tax £-3,495£-3,486£-3,466£-3,406£-3,343£-17,196
Change In Property Value£2£3,400£6,069£8,076£5,626£23,173
Net Return£-3,494£-86£2,603£4,670£2,283£5,977
Return From Rental Income (%)-7%-7%-7%-7%-6%-33%
Total Net Return (%)-7%0%5%9%4%11%