Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,004£8,124£8,246£8,452£8,663£41,489
Total Expenses£9,235£9,297£9,351£9,413£9,477£46,773
Profit Before Tax£-1,231£-1,173£-1,105£-961£-813£-5,284
Profit After Tax £-1,231£-1,173£-1,105£-961£-813£-5,284
Change In Property Value£2£4,000£7,140£9,501£6,619£27,263
Net Return£-1,229£2,827£6,035£8,540£5,806£21,979
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)-2%5%10%14%10%36%