Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,076£5,152£5,281£5,413£5,575£26,497
Total Expenses£7,665£7,719£7,775£7,832£7,891£38,882
Profit Before Tax£-2,589£-2,567£-2,494£-2,419£-2,315£-12,384
Profit After Tax £-2,589£-2,567£-2,494£-2,419£-2,315£-12,384
Change In Property Value£1,300£1,313£3,978£5,464£6,392£18,448
Net Return£-1,289£-1,254£1,485£3,045£4,077£6,063
Return From Rental Income (%)-6%-6%-6%-6%-6%-31%
Total Net Return (%)-3%-3%4%8%10%15%