Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,096£12,277£12,462£12,773£13,092£62,701
Total Expenses£15,758£15,826£15,885£15,958£16,033£79,461
Profit Before Tax£-3,662£-3,549£-3,424£-3,185£-2,941£-16,760
Profit After Tax £-3,662£-3,549£-3,424£-3,185£-2,941£-16,760
Change In Property Value£4£7,800£13,923£18,528£12,908£53,162
Net Return£-3,658£4,252£10,499£15,342£9,967£36,403
Return From Rental Income (%)-3%-3%-3%-3%-2%-13%
Total Net Return (%)-3%3%8%12%8%29%