Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,200£4,263£4,327£4,435£4,546£21,771
Total Expenses£7,246£7,303£7,350£7,403£7,456£36,758
Profit Before Tax£-3,046£-3,040£-3,023£-2,967£-2,910£-14,987
Profit After Tax £-3,046£-3,040£-3,023£-2,967£-2,910£-14,987
Change In Property Value£3,000£6,120£7,956£8,354£6,140£31,570
Net Return£-46£3,080£4,933£5,386£3,230£16,583
Return From Rental Income (%)-7%-7%-7%-6%-6%-33%
Total Net Return (%)0%7%11%12%7%36%