Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,376£8,502£8,714£8,932£9,200£43,724
Total Expenses£13,550£13,608£13,673£13,738£13,808£68,377
Profit Before Tax£-5,174£-5,107£-4,958£-4,806£-4,608£-24,653
Profit After Tax £-5,174£-5,107£-4,958£-4,806£-4,608£-24,653
Change In Property Value£3£3£5,400£9,639£12,827£27,872
Net Return£-5,171£-5,104£442£4,833£8,219£3,219
Return From Rental Income (%)-6%-6%-6%-6%-6%-30%
Total Net Return (%)-6%-6%1%6%10%4%