Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,600£9,744£9,988£10,237£10,544£50,113
Total Expenses£15,656£15,716£15,784£15,853£15,926£78,935
Profit Before Tax£-6,056£-5,972£-5,796£-5,615£-5,382£-28,821
Profit After Tax £-6,056£-5,972£-5,796£-5,615£-5,382£-28,821
Change In Property Value£3£3£6,400£11,424£15,202£33,033
Net Return£-6,053£-5,969£604£5,809£9,821£4,212
Return From Rental Income (%)-6%-6%-6%-6%-5%-29%
Total Net Return (%)-6%-6%1%6%10%4%