Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,356£7,466£7,653£7,844£8,080£38,399
Total Expenses£11,859£11,916£11,978£12,041£12,107£59,900
Profit Before Tax£-4,503£-4,450£-4,325£-4,196£-4,027£-21,500
Profit After Tax £-4,503£-4,450£-4,325£-4,196£-4,027£-21,500
Change In Property Value£2£2£4,599£8,209£10,924£23,737
Net Return£-4,501£-4,447£275£4,013£6,897£2,237
Return From Rental Income (%)-6%-6%-6%-6%-6%-31%
Total Net Return (%)-6%-6%0%6%10%3%