Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,628£11,802£11,979£12,279£12,586£60,275
Total Expenses£15,228£15,296£15,355£15,426£15,500£76,805
Profit Before Tax£-3,600£-3,493£-3,375£-3,147£-2,914£-16,530
Profit After Tax £-3,600£-3,493£-3,375£-3,147£-2,914£-16,530
Change In Property Value£4£7,500£13,388£17,815£12,411£51,118
Net Return£-3,597£4,007£10,013£14,668£9,497£34,588
Return From Rental Income (%)-3%-3%-3%-3%-2%-14%
Total Net Return (%)-3%3%8%12%8%29%