Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£216£219£223£228£234£1,120
Total Expenses£2,269£2,320£2,361£2,403£2,447£11,800
Profit Before Tax£-2,053£-2,100£-2,138£-2,175£-2,213£-10,680
Profit After Tax £-2,053£-2,100£-2,138£-2,175£-2,213£-10,680
Change In Property Value£154£314£408£429£315£1,621
Net Return£-1,899£-1,786£-1,730£-1,746£-1,898£-9,060
Return From Rental Income (%)-62%-63%-65%-66%-67%-323%
Total Net Return (%)-57%-54%-52%-53%-57%-274%