Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,400£8,526£8,739£8,958£9,226£43,849
Total Expenses£14,743£14,801£14,865£14,931£15,001£74,341
Profit Before Tax£-6,343£-6,275£-6,126£-5,973£-5,774£-30,492
Profit After Tax £-6,343£-6,275£-6,126£-5,973£-5,774£-30,492
Change In Property Value£3£3£6,000£10,710£14,252£30,969
Net Return£-6,340£-6,272£-126£4,737£8,478£477
Return From Rental Income (%)-7%-7%-7%-6%-6%-33%
Total Net Return (%)-7%-7%0%5%9%1%