Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,592£5,676£5,818£5,963£6,142£29,191
Total Expenses£11,089£11,144£11,201£11,259£11,320£56,013
Profit Before Tax£-5,497£-5,468£-5,383£-5,296£-5,178£-26,822
Profit After Tax £-5,497£-5,468£-5,383£-5,296£-5,178£-26,822
Change In Property Value£2£2£4,300£7,676£10,214£22,194
Net Return£-5,495£-5,466£-1,083£2,380£5,036£-4,628
Return From Rental Income (%)-8%-8%-8%-8%-8%-41%
Total Net Return (%)-8%-8%-2%4%8%-7%