Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,064£8,185£8,308£8,515£8,728£41,800
Total Expenses£11,170£11,232£11,286£11,348£11,412£56,449
Profit Before Tax£-3,106£-3,047£-2,978£-2,833£-2,684£-14,648
Profit After Tax £-3,106£-3,047£-2,978£-2,833£-2,684£-14,648
Change In Property Value£3£5,199£9,280£12,349£8,603£35,435
Net Return£-3,104£2,152£6,302£9,517£5,920£20,786
Return From Rental Income (%)-4%-4%-4%-4%-3%-18%
Total Net Return (%)-4%3%8%12%7%26%