Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,000£6,090£6,242£6,398£6,590£31,321
Total Expenses£7,361£7,416£7,474£7,534£7,596£37,380
Profit Before Tax£-1,361£-1,326£-1,232£-1,135£-1,005£-6,060
Profit After Tax £-1,361£-1,326£-1,232£-1,135£-1,005£-6,060
Change In Property Value£1£1£2,400£4,284£5,701£12,387
Net Return£-1,360£-1,325£1,168£3,149£4,696£6,328
Return From Rental Income (%)-4%-4%-3%-3%-3%-16%
Total Net Return (%)-4%-4%3%9%13%17%