Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,512£4,580£4,694£4,812£4,956£23,553
Total Expenses£6,815£6,868£6,923£6,978£7,035£34,620
Profit Before Tax£-2,303£-2,289£-2,228£-2,167£-2,079£-11,067
Profit After Tax £-2,303£-2,289£-2,228£-2,167£-2,079£-11,067
Change In Property Value£1,100£1,111£3,366£4,623£5,409£15,609
Net Return£-1,203£-1,178£1,138£2,456£3,330£4,543
Return From Rental Income (%)-7%-7%-7%-6%-6%-33%
Total Net Return (%)-4%-3%3%7%10%13%