Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,656£7,771£7,965£8,164£8,409£39,965
Total Expenses£9,510£9,568£9,630£9,694£9,761£48,164
Profit Before Tax£-1,854£-1,797£-1,665£-1,530£-1,352£-8,198
Profit After Tax £-1,854£-1,797£-1,665£-1,530£-1,352£-8,198
Change In Property Value£2£2£3,400£6,069£8,076£17,549
Net Return£-1,853£-1,795£1,735£4,539£6,724£9,351
Return From Rental Income (%)-4%-3%-3%-3%-3%-16%
Total Net Return (%)-4%-3%3%9%13%18%