Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,716£10,877£11,040£11,316£11,599£55,547
Total Expenses£13,207£13,273£13,330£13,400£13,470£66,680
Profit Before Tax£-2,491£-2,396£-2,290£-2,084£-1,872£-11,132
Profit After Tax £-2,491£-2,396£-2,290£-2,084£-1,872£-11,132
Change In Property Value£3£6,300£11,246£14,965£10,425£42,939
Net Return£-2,488£3,904£8,955£12,881£8,554£31,807
Return From Rental Income (%)-3%-2%-2%-2%-2%-11%
Total Net Return (%)-3%4%9%13%9%32%