Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,416£7,527£7,715£7,908£8,146£38,713
Total Expenses£14,049£14,106£14,168£14,231£14,297£70,851
Profit Before Tax£-6,633£-6,579£-6,452£-6,323£-6,152£-32,139
Profit After Tax £-6,633£-6,579£-6,452£-6,323£-6,152£-32,139
Change In Property Value£3£3£5,700£10,175£13,540£29,420
Net Return£-6,630£-6,576£-752£3,852£7,388£-2,719
Return From Rental Income (%)-8%-7%-7%-7%-7%-36%
Total Net Return (%)-8%-7%-1%4%8%-3%