Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,772£8,904£9,126£9,354£9,635£45,791
Total Expenses£15,772£15,831£15,896£15,963£16,033£79,494
Profit Before Tax£-7,000£-6,927£-6,770£-6,608£-6,398£-33,703
Profit After Tax £-7,000£-6,927£-6,770£-6,608£-6,398£-33,703
Change In Property Value£3£3£6,500£11,603£15,440£33,549
Net Return£-6,996£-6,924£-270£4,994£9,042£-154
Return From Rental Income (%)-7%-7%-7%-6%-6%-33%
Total Net Return (%)-7%-7%0%5%9%0%