Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,668£10,828£11,099£11,376£11,717£55,688
Total Expenses£18,738£18,800£18,870£18,942£19,019£94,370
Profit Before Tax£-8,070£-7,972£-7,772£-7,566£-7,301£-38,682
Profit After Tax £-8,070£-7,972£-7,772£-7,566£-7,301£-38,682
Change In Property Value£4£4£7,900£14,102£18,765£40,775
Net Return£-8,066£-7,968£128£6,536£11,464£2,093
Return From Rental Income (%)-6%-6%-6%-6%-6%-31%
Total Net Return (%)-6%-6%0%5%9%2%