Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,900£7,004£7,179£7,358£7,579£36,019
Total Expenses£9,534£9,590£9,651£9,713£9,777£48,265
Profit Before Tax£-2,634£-2,587£-2,472£-2,355£-2,199£-12,246
Profit After Tax £-2,634£-2,587£-2,472£-2,355£-2,199£-12,246
Change In Property Value£1,725£1,742£5,279£7,250£8,482£24,478
Net Return£-909£-845£2,807£4,895£6,284£12,233
Return From Rental Income (%)-5%-5%-5%-4%-4%-23%
Total Net Return (%)-2%-2%5%9%12%23%