Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,100£8,221£8,427£8,638£8,897£42,283
Total Expenses£9,950£10,008£10,071£10,136£10,205£50,369
Profit Before Tax£-1,850£-1,786£-1,644£-1,498£-1,308£-8,086
Profit After Tax £-1,850£-1,786£-1,644£-1,498£-1,308£-8,086
Change In Property Value£2£2£3,599£6,424£8,549£18,576
Net Return£-1,848£-1,784£1,955£4,926£7,241£10,490
Return From Rental Income (%)-3%-3%-3%-3%-2%-15%
Total Net Return (%)-3%-3%4%9%13%19%