Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£2,772£2,814£2,884£2,956£3,045£14,470
Total Expenses£4,023£4,073£4,123£4,174£4,226£20,619
Profit Before Tax£-1,251£-1,259£-1,239£-1,218£-1,181£-6,149
Profit After Tax £-1,251£-1,259£-1,239£-1,218£-1,181£-6,149
Change In Property Value£880£898£1,831£2,380£2,499£8,489
Net Return£-371£-362£592£1,162£1,319£2,340
Return From Rental Income (%)-9%-9%-9%-9%-8%-43%
Total Net Return (%)-3%-3%4%8%9%16%