Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,400£8,526£8,739£8,958£9,226£43,849
Total Expenses£13,949£14,008£14,072£14,138£14,207£70,373
Profit Before Tax£-5,549£-5,482£-5,333£-5,180£-4,981£-26,524
Profit After Tax £-5,549£-5,482£-5,333£-5,180£-4,981£-26,524
Change In Property Value£3£3£5,600£9,996£13,302£28,904
Net Return£-5,546£-5,479£267£4,816£8,321£2,380
Return From Rental Income (%)-6%-6%-6%-6%-6%-31%
Total Net Return (%)-6%-6%0%6%10%3%