Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£1,572£1,596£1,620£1,660£1,702£8,149
Total Expenses£3,283£3,336£3,379£3,425£3,472£16,895
Profit Before Tax£-1,711£-1,740£-1,760£-1,765£-1,770£-8,746
Profit After Tax £-1,711£-1,740£-1,760£-1,765£-1,770£-8,746
Change In Property Value£0£700£1,250£1,663£1,158£4,771
Net Return£-1,711£-1,040£-510£-102£-612£-3,975
Return From Rental Income (%)-15%-15%-15%-15%-15%-76%
Total Net Return (%)-15%-9%-4%-1%-5%-35%