Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,044£7,150£7,328£7,512£7,737£36,771
Total Expenses£9,052£9,109£9,170£9,232£9,297£45,860
Profit Before Tax£-2,008£-1,959£-1,841£-1,720£-1,560£-9,090
Profit After Tax £-2,008£-1,959£-1,841£-1,720£-1,560£-9,090
Change In Property Value£2£2£3,200£5,712£7,601£16,517
Net Return£-2,007£-1,958£1,359£3,992£6,041£7,427
Return From Rental Income (%)-4%-4%-4%-4%-3%-19%
Total Net Return (%)-4%-4%3%8%12%15%