Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£1,224£1,242£1,261£1,293£1,325£6,345
Total Expenses£1,555£1,570£1,582£1,596£1,609£7,912
Profit Before Tax£-331£-327£-321£-303£-285£-1,567
Profit After Tax £-331£-327£-321£-303£-285£-1,567
Change In Property Value£0£580£1,035£1,378£960£3,953
Net Return£-331£253£714£1,075£675£2,386
Return From Rental Income (%)-3%-3%-3%-3%-3%-16%
Total Net Return (%)-3%3%7%11%7%25%