Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,452£4,519£4,632£4,748£4,890£23,240
Total Expenses£6,462£6,515£6,569£6,625£6,682£32,853
Profit Before Tax£-2,010£-1,996£-1,937£-1,877£-1,792£-9,613
Profit After Tax £-2,010£-1,996£-1,937£-1,877£-1,792£-9,613
Change In Property Value£1£1£2,025£3,615£4,810£10,452
Net Return£-2,009£-1,995£88£1,738£3,019£839
Return From Rental Income (%)-6%-6%-6%-6%-6%-31%
Total Net Return (%)-6%-6%0%6%10%3%