Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,832£8,964£9,099£9,326£9,560£45,781
Total Expenses£12,053£12,116£12,171£12,235£12,301£60,877
Profit Before Tax£-3,221£-3,152£-3,072£-2,909£-2,742£-15,095
Profit After Tax £-3,221£-3,152£-3,072£-2,909£-2,742£-15,095
Change In Property Value£3£5,700£10,175£13,539£9,433£38,850
Net Return£-3,218£2,548£7,103£10,631£6,691£23,754
Return From Rental Income (%)-4%-4%-3%-3%-3%-17%
Total Net Return (%)-4%3%8%12%8%27%