Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,128£13,325£13,525£13,863£14,209£68,050
Total Expenses£15,378£15,448£15,509£15,585£15,662£77,582
Profit Before Tax£-2,250£-2,123£-1,984£-1,722£-1,453£-9,532
Profit After Tax £-2,250£-2,123£-1,984£-1,722£-1,453£-9,532
Change In Property Value£5,625£13,322£17,728£20,584£15,129£72,387
Net Return£3,375£11,199£15,743£18,862£13,676£62,855
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)3%9%13%16%11%52%