Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,600£12,789£12,981£13,305£13,638£65,313
Total Expenses£14,843£14,912£14,972£15,046£15,122£74,896
Profit Before Tax£-2,243£-2,123£-1,991£-1,741£-1,484£-9,582
Profit After Tax £-2,243£-2,123£-1,991£-1,741£-1,484£-9,582
Change In Property Value£5,400£12,789£17,019£19,760£14,524£69,492
Net Return£3,157£10,666£15,027£18,019£13,040£59,909
Return From Rental Income (%)-2%-2%-2%-2%-1%-8%
Total Net Return (%)3%9%13%16%11%52%