Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,128£7,235£7,416£7,601£7,829£37,209
Total Expenses£8,486£8,542£8,603£8,666£8,731£43,028
Profit Before Tax£-1,358£-1,307£-1,187£-1,064£-902£-5,819
Profit After Tax £-1,358£-1,307£-1,187£-1,064£-902£-5,819
Change In Property Value£1£1£2,910£5,194£6,912£15,020
Net Return£-1,356£-1,306£1,723£4,130£6,010£9,201
Return From Rental Income (%)-3%-3%-3%-2%-2%-13%
Total Net Return (%)-3%-3%4%9%13%21%