Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,920£4,994£5,119£5,247£5,404£25,683
Total Expenses£7,491£7,544£7,600£7,657£7,715£38,007
Profit Before Tax£-2,571£-2,551£-2,481£-2,410£-2,311£-12,324
Profit After Tax £-2,571£-2,551£-2,481£-2,410£-2,311£-12,324
Change In Property Value£1,260£1,273£3,856£5,296£6,196£17,880
Net Return£-1,311£-1,278£1,375£2,886£3,885£5,556
Return From Rental Income (%)-7%-7%-6%-6%-6%-32%
Total Net Return (%)-3%-3%4%7%10%14%