Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,296£4,360£4,469£4,581£4,719£22,426
Total Expenses£6,298£6,350£6,404£6,459£6,516£32,027
Profit Before Tax£-2,002£-1,990£-1,935£-1,878£-1,797£-9,602
Profit After Tax £-2,002£-1,990£-1,935£-1,878£-1,797£-9,602
Change In Property Value£1£1£1,950£3,481£4,632£10,065
Net Return£-2,001£-1,989£15£1,603£2,835£463
Return From Rental Income (%)-7%-7%-6%-6%-6%-32%
Total Net Return (%)-7%-7%0%5%9%2%