Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£156£158£161£165£169£809
Total Expenses£2,228£2,278£2,319£2,362£2,405£11,592
Profit Before Tax£-2,072£-2,120£-2,159£-2,197£-2,236£-10,783
Profit After Tax £-2,072£-2,120£-2,159£-2,197£-2,236£-10,783
Change In Property Value£132£269£350£368£270£1,389
Net Return£-1,940£-1,851£-1,809£-1,829£-1,966£-9,394
Return From Rental Income (%)-70%-71%-72%-74%-75%-362%
Total Net Return (%)-65%-62%-61%-61%-66%-315%