Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,480£6,577£6,742£6,910£7,117£33,826
Total Expenses£8,004£8,060£8,119£8,180£8,243£40,607
Profit Before Tax£-1,524£-1,483£-1,378£-1,270£-1,126£-6,780
Profit After Tax £-1,524£-1,483£-1,378£-1,270£-1,126£-6,780
Change In Property Value£1£1£2,700£4,820£6,414£13,936
Net Return£-1,523£-1,481£1,322£3,550£5,288£7,156
Return From Rental Income (%)-4%-4%-3%-3%-3%-16%
Total Net Return (%)-4%-4%3%9%13%17%