Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,696£9,841£9,989£10,239£10,495£50,260
Total Expenses£12,139£12,204£12,260£12,327£12,395£61,325
Profit Before Tax£-2,443£-2,363£-2,271£-2,088£-1,900£-11,065
Profit After Tax £-2,443£-2,363£-2,271£-2,088£-1,900£-11,065
Change In Property Value£3£5,700£10,175£13,539£9,433£38,850
Net Return£-2,441£3,337£7,904£11,452£7,532£27,785
Return From Rental Income (%)-3%-3%-3%-2%-2%-13%
Total Net Return (%)-3%4%9%13%9%31%