Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,280£11,449£11,621£11,911£12,209£58,471
Total Expenses£12,941£13,008£13,066£13,137£13,210£65,363
Profit Before Tax£-1,661£-1,559£-1,446£-1,226£-1,001£-6,892
Profit After Tax £-1,661£-1,559£-1,446£-1,226£-1,001£-6,892
Change In Property Value£4,575£10,835£14,418£16,741£12,305£58,875
Net Return£2,914£9,276£12,973£15,516£11,304£51,983
Return From Rental Income (%)-2%-2%-2%-1%-1%-7%
Total Net Return (%)3%10%14%16%12%55%