Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,196£8,319£8,527£8,740£9,002£42,784
Total Expenses£10,755£10,813£10,877£10,942£11,011£54,397
Profit Before Tax£-2,559£-2,494£-2,350£-2,202£-2,008£-11,612
Profit After Tax £-2,559£-2,494£-2,350£-2,202£-2,008£-11,612
Change In Property Value£2,000£2,020£6,121£8,406£9,835£28,381
Net Return£-559£-474£3,771£6,204£7,826£16,768
Return From Rental Income (%)-4%-4%-4%-4%-3%-19%
Total Net Return (%)-1%-1%6%10%13%27%