Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,600£3,654£3,745£3,839£3,954£18,792
Total Expenses£5,931£5,982£6,034£6,087£6,142£30,176
Profit Before Tax£-2,331£-2,328£-2,289£-2,248£-2,187£-11,384
Profit After Tax £-2,331£-2,328£-2,289£-2,248£-2,187£-11,384
Change In Property Value£1£1£1,800£3,213£4,276£9,291
Net Return£-2,330£-2,327£-489£965£2,088£-2,093
Return From Rental Income (%)-8%-8%-8%-8%-8%-41%
Total Net Return (%)-8%-8%-2%3%7%-7%