Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,328£5,408£5,543£5,682£5,852£27,813
Total Expenses£7,948£8,002£8,059£8,117£8,176£40,303
Profit Before Tax£-2,620£-2,595£-2,516£-2,435£-2,324£-12,490
Profit After Tax £-2,620£-2,595£-2,516£-2,435£-2,324£-12,490
Change In Property Value£1£1£2,730£4,873£6,485£14,091
Net Return£-2,619£-2,593£214£2,438£4,161£1,601
Return From Rental Income (%)-6%-6%-6%-6%-6%-30%
Total Net Return (%)-6%-6%1%6%10%4%