Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,824£7,941£8,140£8,343£8,594£40,842
Total Expenses£9,527£9,585£9,648£9,712£9,780£48,251
Profit Before Tax£-1,703£-1,644£-1,508£-1,369£-1,186£-7,409
Profit After Tax £-1,703£-1,644£-1,508£-1,369£-1,186£-7,409
Change In Property Value£2£2£3,400£6,069£8,076£17,549
Net Return£-1,701£-1,642£1,892£4,701£6,890£10,140
Return From Rental Income (%)-3%-3%-3%-3%-2%-14%
Total Net Return (%)-3%-3%4%9%13%19%