Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,348£12,533£12,721£13,039£13,365£64,007
Total Expenses£17,018£17,049£17,078£17,120£17,164£85,429
Profit Before Tax£-4,670£-4,516£-4,357£-4,081£-3,798£-21,422
Profit After Tax £-4,670£-4,516£-4,357£-4,081£-3,798£-21,422
Change In Property Value£5£9,500£16,958£22,566£15,721£64,749
Net Return£-4,665£4,984£12,601£18,485£11,923£43,327
Return From Rental Income (%)-3%-3%-3%-3%-2%-14%
Total Net Return (%)-3%3%8%12%8%28%