Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,128£7,235£7,416£7,601£7,829£37,209
Total Expenses£11,836£11,893£11,954£12,016£12,082£59,781
Profit Before Tax£-4,708£-4,658£-4,538£-4,415£-4,252£-22,571
Profit After Tax £-4,708£-4,658£-4,538£-4,415£-4,252£-22,571
Change In Property Value£2£2£4,599£8,209£10,924£23,737
Net Return£-4,706£-4,656£61£3,794£6,672£1,166
Return From Rental Income (%)-7%-7%-6%-6%-6%-32%
Total Net Return (%)-7%-7%0%5%10%2%