Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,796£8,928£9,151£9,380£9,661£45,916
Total Expenses£10,813£10,872£10,937£11,004£11,075£54,700
Profit Before Tax£-2,017£-1,944£-1,786£-1,624£-1,413£-8,784
Profit After Tax £-2,017£-1,944£-1,786£-1,624£-1,413£-8,784
Change In Property Value£2£2£3,999£7,138£9,499£20,641
Net Return£-2,015£-1,942£2,213£5,514£8,086£11,857
Return From Rental Income (%)-3%-3%-3%-3%-2%-14%
Total Net Return (%)-3%-3%4%9%13%19%