Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,176£4,239£4,302£4,410£4,520£21,647
Total Expenses£5,957£6,013£6,060£6,113£6,167£30,310
Profit Before Tax£-1,781£-1,774£-1,758£-1,703£-1,647£-8,664
Profit After Tax £-1,781£-1,774£-1,758£-1,703£-1,647£-8,664
Change In Property Value£1£2,200£3,927£5,226£3,641£14,995
Net Return£-1,780£426£2,169£3,522£1,994£6,331
Return From Rental Income (%)-5%-5%-5%-5%-5%-25%
Total Net Return (%)-5%1%6%10%6%19%