Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,756£6,857£7,029£7,204£7,421£35,267
Total Expenses£12,594£12,650£12,711£12,772£12,836£63,564
Profit Before Tax£-5,838£-5,793£-5,682£-5,568£-5,416£-28,297
Profit After Tax £-5,838£-5,793£-5,682£-5,568£-5,416£-28,297
Change In Property Value£3£3£5,000£8,925£11,877£25,807
Net Return£-5,836£-5,791£-682£3,358£6,461£-2,489
Return From Rental Income (%)-8%-8%-7%-7%-7%-37%
Total Net Return (%)-8%-8%-1%4%9%-3%