Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,268£5,347£5,427£5,563£5,702£27,307
Total Expenses£7,995£8,053£8,102£8,157£8,214£40,521
Profit Before Tax£-2,727£-2,706£-2,675£-2,594£-2,512£-13,214
Profit After Tax £-2,727£-2,706£-2,675£-2,594£-2,512£-13,214
Change In Property Value£2£3,399£6,067£8,074£5,625£23,167
Net Return£-2,725£693£3,393£5,479£3,113£9,953
Return From Rental Income (%)-5%-5%-5%-5%-5%-25%
Total Net Return (%)-5%1%7%11%6%19%