Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,768£6,870£7,041£7,217£7,434£35,330
Total Expenses£9,223£9,279£9,339£9,401£9,465£46,708
Profit Before Tax£-2,455£-2,410£-2,298£-2,184£-2,031£-11,378
Profit After Tax £-2,455£-2,410£-2,298£-2,184£-2,031£-11,378
Change In Property Value£2,475£2,512£5,950£7,917£9,193£28,047
Net Return£20£102£3,651£5,734£7,161£16,668
Return From Rental Income (%)-5%-5%-5%-4%-4%-23%
Total Net Return (%)0%0%7%11%14%33%