Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,756£9,902£10,150£10,404£10,716£50,928
Total Expenses£15,870£15,931£15,998£16,068£16,141£80,008
Profit Before Tax£-6,114£-6,028£-5,848£-5,664£-5,426£-29,080
Profit After Tax £-6,114£-6,028£-5,848£-5,664£-5,426£-29,080
Change In Property Value£3£3£6,500£11,603£15,440£33,549
Net Return£-6,111£-6,025£652£5,939£10,014£4,469
Return From Rental Income (%)-6%-6%-6%-6%-5%-28%
Total Net Return (%)-6%-6%1%6%10%4%