Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,120£6,212£6,305£6,463£6,624£31,724
Total Expenses£8,404£8,463£8,513£8,571£8,629£42,579
Profit Before Tax£-2,284£-2,251£-2,208£-2,108£-2,005£-10,856
Profit After Tax £-2,284£-2,251£-2,208£-2,108£-2,005£-10,856
Change In Property Value£3,600£7,344£9,547£10,025£7,368£37,884
Net Return£1,317£5,093£7,339£7,917£5,363£27,028
Return From Rental Income (%)-4%-4%-4%-4%-4%-20%
Total Net Return (%)2%9%13%14%10%49%