Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,432£6,528£6,692£6,859£7,065£33,576
Total Expenses£10,380£10,435£10,495£10,555£10,619£52,484
Profit Before Tax£-3,948£-3,907£-3,803£-3,696£-3,554£-18,908
Profit After Tax £-3,948£-3,907£-3,803£-3,696£-3,554£-18,908
Change In Property Value£2£2£3,900£6,962£9,264£20,130
Net Return£-3,946£-3,905£97£3,265£5,710£1,221
Return From Rental Income (%)-7%-7%-6%-6%-6%-32%
Total Net Return (%)-7%-7%0%5%10%2%