Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,724£5,810£5,955£6,104£6,287£29,880
Total Expenses£11,301£11,355£11,413£11,472£11,533£57,074
Profit Before Tax£-5,577£-5,546£-5,458£-5,368£-5,246£-27,194
Profit After Tax £-5,577£-5,546£-5,458£-5,368£-5,246£-27,194
Change In Property Value£2£2£4,400£7,854£10,452£22,710
Net Return£-5,575£-5,543£-1,058£2,486£5,206£-4,483
Return From Rental Income (%)-8%-8%-8%-8%-8%-41%
Total Net Return (%)-8%-8%-2%4%8%-7%