Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,900£3,958£4,018£4,118£4,221£20,216
Total Expenses£5,608£5,663£5,710£5,762£5,815£28,558
Profit Before Tax£-1,708£-1,705£-1,692£-1,644£-1,594£-8,342
Profit After Tax £-1,708£-1,705£-1,692£-1,644£-1,594£-8,342
Change In Property Value£1£2,000£3,570£4,751£3,310£13,631
Net Return£-1,707£295£1,878£3,107£1,716£5,289
Return From Rental Income (%)-6%-5%-5%-5%-5%-27%
Total Net Return (%)-6%1%6%10%6%17%