Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,796£8,928£9,062£9,288£9,521£45,595
Total Expenses£11,728£11,791£11,845£11,910£11,976£59,249
Profit Before Tax£-2,932£-2,863£-2,783£-2,621£-2,455£-13,655
Profit After Tax £-2,932£-2,863£-2,783£-2,621£-2,455£-13,655
Change In Property Value£3£5,500£9,818£13,064£9,102£37,486
Net Return£-2,929£2,637£7,034£10,443£6,646£23,832
Return From Rental Income (%)-3%-3%-3%-3%-3%-16%
Total Net Return (%)-3%3%8%12%8%28%