Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,720£6,821£6,991£7,166£7,381£35,079
Total Expenses£8,599£8,656£8,716£8,777£8,841£43,588
Profit Before Tax£-1,879£-1,835£-1,724£-1,611£-1,460£-8,509
Profit After Tax £-1,879£-1,835£-1,724£-1,611£-1,460£-8,509
Change In Property Value£1£1£2,988£5,334£7,098£15,422
Net Return£-1,878£-1,833£1,264£3,723£5,638£6,913
Return From Rental Income (%)-4%-4%-4%-4%-3%-19%
Total Net Return (%)-4%-4%3%8%12%15%