Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,476£7,588£7,778£7,972£8,211£39,026
Total Expenses£11,476£11,533£11,595£11,659£11,725£57,988
Profit Before Tax£-4,000£-3,945£-3,817£-3,686£-3,514£-18,963
Profit After Tax £-4,000£-3,945£-3,817£-3,686£-3,514£-18,963
Change In Property Value£2£2£4,400£7,854£10,452£22,710
Net Return£-3,998£-3,943£583£4,168£6,938£3,748
Return From Rental Income (%)-6%-6%-6%-6%-5%-28%
Total Net Return (%)-6%-6%1%6%10%6%