Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,900£3,958£4,057£4,159£4,284£20,359
Total Expenses£6,358£6,409£6,462£6,516£6,571£32,317
Profit Before Tax£-2,458£-2,451£-2,405£-2,357£-2,288£-11,958
Profit After Tax £-2,458£-2,451£-2,405£-2,357£-2,288£-11,958
Change In Property Value£1£1£2,000£3,570£4,751£10,323
Net Return£-2,457£-2,450£-405£1,213£2,463£-1,635
Return From Rental Income (%)-8%-8%-8%-8%-7%-39%
Total Net Return (%)-8%-8%-1%4%8%-5%