Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£96£97£99£101£104£498
Total Expenses£2,138£2,188£2,230£2,272£2,315£11,143
Profit Before Tax£-2,042£-2,091£-2,131£-2,170£-2,211£-10,645
Profit After Tax £-2,042£-2,091£-2,131£-2,170£-2,211£-10,645
Change In Property Value£80£163£212£223£164£842
Net Return£-1,962£-1,928£-1,919£-1,948£-2,047£-9,803
Return From Rental Income (%)-93%-95%-97%-99%-100%-484%
Total Net Return (%)-89%-88%-87%-89%-93%-446%