Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,584£7,698£7,890£8,087£8,330£39,590
Total Expenses£10,098£10,156£10,218£10,281£10,348£51,102
Profit Before Tax£-2,514£-2,458£-2,328£-2,194£-2,018£-11,512
Profit After Tax £-2,514£-2,458£-2,328£-2,194£-2,018£-11,512
Change In Property Value£2,775£2,817£6,671£8,877£10,307£31,446
Net Return£261£359£4,343£6,683£8,289£19,934
Return From Rental Income (%)-4%-4%-4%-4%-4%-20%
Total Net Return (%)0%1%8%12%15%35%