Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,516£9,659£9,804£10,049£10,300£49,327
Total Expenses£11,961£12,025£12,080£12,147£12,214£60,427
Profit Before Tax£-2,445£-2,366£-2,277£-2,098£-1,915£-11,100
Profit After Tax £-2,445£-2,366£-2,277£-2,098£-1,915£-11,100
Change In Property Value£3£5,600£9,996£13,302£9,267£38,168
Net Return£-2,442£3,234£7,719£11,204£7,352£27,068
Return From Rental Income (%)-3%-3%-3%-2%-2%-13%
Total Net Return (%)-3%4%9%13%8%31%