Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,104£4,166£4,270£4,376£4,508£21,423
Total Expenses£6,378£6,430£6,483£6,538£6,594£32,423
Profit Before Tax£-2,274£-2,264£-2,214£-2,162£-2,086£-11,000
Profit After Tax £-2,274£-2,264£-2,214£-2,162£-2,086£-11,000
Change In Property Value£1,500£1,523£3,606£4,798£5,571£16,998
Net Return£-774£-742£1,392£2,637£3,485£5,998
Return From Rental Income (%)-7%-7%-7%-7%-7%-35%
Total Net Return (%)-2%-2%4%9%11%19%