Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,220£8,343£8,468£8,680£8,897£42,609
Total Expenses£10,383£10,445£10,499£10,562£10,626£52,516
Profit Before Tax£-2,163£-2,102£-2,031£-1,882£-1,729£-9,907
Profit After Tax £-2,163£-2,102£-2,031£-1,882£-1,729£-9,907
Change In Property Value£2£4,700£8,390£11,164£7,778£32,034
Net Return£-2,161£2,598£6,359£9,282£6,049£22,127
Return From Rental Income (%)-3%-3%-3%-3%-2%-14%
Total Net Return (%)-3%4%9%13%8%31%