Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,616£8,745£8,964£9,188£9,464£44,977
Total Expenses£10,995£11,054£11,119£11,185£11,255£55,608
Profit Before Tax£-2,379£-2,309£-2,155£-1,997£-1,792£-10,631
Profit After Tax £-2,379£-2,309£-2,155£-1,997£-1,792£-10,631
Change In Property Value£2£2£4,100£7,319£9,739£21,162
Net Return£-2,377£-2,307£1,945£5,322£7,947£10,531
Return From Rental Income (%)-4%-4%-3%-3%-3%-17%
Total Net Return (%)-4%-4%3%9%13%17%