Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,576£3,630£3,720£3,813£3,928£18,667
Total Expenses£5,730£5,781£5,833£5,887£5,941£29,172
Profit Before Tax£-2,154£-2,152£-2,113£-2,073£-2,013£-10,505
Profit After Tax £-2,154£-2,152£-2,113£-2,073£-2,013£-10,505
Change In Property Value£1£1£1,700£3,035£4,038£8,774
Net Return£-2,153£-2,151£-413£961£2,025£-1,730
Return From Rental Income (%)-8%-8%-8%-8%-8%-40%
Total Net Return (%)-8%-8%-2%4%8%-7%