Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,804£9,951£10,200£10,455£10,768£51,178
Total Expenses£16,867£16,927£16,995£17,065£17,139£84,992
Profit Before Tax£-7,063£-6,976£-6,795£-6,610£-6,370£-33,814
Profit After Tax £-7,063£-6,976£-6,795£-6,610£-6,370£-33,814
Change In Property Value£4£4£7,000£12,495£16,628£36,130
Net Return£-7,059£-6,973£205£5,886£10,258£2,316
Return From Rental Income (%)-6%-6%-6%-6%-6%-30%
Total Net Return (%)-6%-6%0%5%9%2%