Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,900£7,004£7,179£7,358£7,579£36,019
Total Expenses£8,639£8,696£8,756£8,818£8,883£43,791
Profit Before Tax£-1,739£-1,692£-1,577£-1,460£-1,304£-7,773
Profit After Tax £-1,739£-1,692£-1,577£-1,460£-1,304£-7,773
Change In Property Value£1£1£2,999£5,353£7,124£15,479
Net Return£-1,738£-1,691£1,422£3,893£5,820£7,707
Return From Rental Income (%)-4%-4%-3%-3%-3%-17%
Total Net Return (%)-4%-4%3%8%13%17%