Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£2,160£2,203£2,247£2,303£2,361£11,275
Total Expenses£3,085£3,139£3,184£3,232£3,280£15,920
Profit Before Tax£-925£-936£-937£-928£-919£-4,645
Profit After Tax £-925£-936£-937£-928£-919£-4,645
Change In Property Value£810£1,391£1,752£1,857£1,640£7,450
Net Return£-115£455£815£929£721£2,805
Return From Rental Income (%)-9%-9%-9%-9%-9%-47%
Total Net Return (%)-1%5%8%9%7%28%