Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,788£7,905£8,102£8,305£8,554£40,654
Total Expenses£10,317£10,375£10,437£10,502£10,569£52,200
Profit Before Tax£-2,529£-2,470£-2,335£-2,197£-2,015£-11,546
Profit After Tax £-2,529£-2,470£-2,335£-2,197£-2,015£-11,546
Change In Property Value£2,850£2,893£6,851£9,117£10,586£32,296
Net Return£321£423£4,516£6,920£8,571£20,750
Return From Rental Income (%)-4%-4%-4%-4%-3%-20%
Total Net Return (%)1%1%8%12%15%36%