Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,604£5,688£5,830£5,976£6,155£29,254
Total Expenses£12,765£12,784£12,809£12,835£12,864£64,057
Profit Before Tax£-7,161£-7,096£-6,979£-6,859£-6,708£-34,803
Profit After Tax £-7,161£-7,096£-6,979£-6,859£-6,708£-34,803
Change In Property Value£2,950£2,980£9,028£12,398£14,506£41,862
Net Return£-4,211£-4,117£2,049£5,539£7,798£7,059
Return From Rental Income (%)-8%-8%-8%-7%-7%-38%
Total Net Return (%)-5%-4%2%6%8%8%