Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,396£6,492£6,589£6,754£6,923£33,154
Total Expenses£9,073£9,133£9,183£9,242£9,301£45,932
Profit Before Tax£-2,677£-2,641£-2,594£-2,488£-2,378£-12,777
Profit After Tax £-2,677£-2,641£-2,594£-2,488£-2,378£-12,777
Change In Property Value£2£3,999£7,138£9,499£6,618£27,256
Net Return£-2,675£1,358£4,544£7,011£4,239£14,479
Return From Rental Income (%)-4%-4%-4%-4%-4%-21%
Total Net Return (%)-4%2%7%11%7%24%