Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,904£12,083£12,385£12,694£13,075£62,140
Total Expenses£20,050£20,114£20,187£20,262£20,343£100,957
Profit Before Tax£-8,146£-8,032£-7,803£-7,568£-7,268£-38,816
Profit After Tax £-8,146£-8,032£-7,803£-7,568£-7,268£-38,816
Change In Property Value£4£4£8,499£15,171£20,188£43,867
Net Return£-8,142£-8,027£696£7,603£12,920£5,051
Return From Rental Income (%)-6%-6%-6%-6%-5%-28%
Total Net Return (%)-6%-6%1%6%9%4%