Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,860£7,978£8,177£8,382£8,633£41,030
Total Expenses£9,878£9,936£9,999£10,063£10,131£50,006
Profit Before Tax£-2,018£-1,958£-1,821£-1,681£-1,497£-8,976
Profit After Tax £-2,018£-1,958£-1,821£-1,681£-1,497£-8,976
Change In Property Value£2£2£3,575£6,382£8,492£18,452
Net Return£-2,016£-1,956£1,754£4,700£6,994£9,477
Return From Rental Income (%)-4%-4%-3%-3%-3%-16%
Total Net Return (%)-4%-4%3%9%13%17%