Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,584£7,698£7,890£8,087£8,330£39,590
Total Expenses£10,098£10,156£10,218£10,281£10,348£51,101
Profit Before Tax£-2,514£-2,458£-2,328£-2,194£-2,018£-11,512
Profit After Tax £-2,514£-2,458£-2,328£-2,194£-2,018£-11,512
Change In Property Value£2£2£3,700£6,605£8,789£19,097
Net Return£-2,512£-2,456£1,372£4,411£6,771£7,585
Return From Rental Income (%)-4%-4%-4%-4%-4%-20%
Total Net Return (%)-4%-4%2%8%12%13%