Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,336£3,386£3,437£3,523£3,611£17,292
Total Expenses£4,715£4,770£4,816£4,866£4,918£24,083
Profit Before Tax£-1,379£-1,384£-1,379£-1,343£-1,307£-6,791
Profit After Tax £-1,379£-1,384£-1,379£-1,343£-1,307£-6,791
Change In Property Value£1£1,480£2,642£3,516£2,449£10,087
Net Return£-1,378£97£1,263£2,172£1,142£3,296
Return From Rental Income (%)-6%-6%-6%-6%-6%-29%
Total Net Return (%)-6%0%5%9%5%14%