Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,956£8,075£8,277£8,484£8,739£41,531
Total Expenses£16,174£16,197£16,228£16,260£16,296£81,155
Profit Before Tax£-8,218£-8,122£-7,951£-7,776£-7,557£-39,623
Profit After Tax £-8,218£-8,122£-7,951£-7,776£-7,557£-39,623
Change In Property Value£3,750£3,788£11,476£15,761£18,440£53,214
Net Return£-4,468£-4,334£3,525£7,985£10,883£13,591
Return From Rental Income (%)-7%-7%-7%-6%-6%-33%
Total Net Return (%)-4%-4%3%7%9%11%