Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,100£5,176£5,254£5,386£5,520£26,436
Total Expenses£7,336£7,394£7,443£7,498£7,554£37,224
Profit Before Tax£-2,236£-2,217£-2,189£-2,112£-2,034£-10,788
Profit After Tax £-2,236£-2,217£-2,189£-2,112£-2,034£-10,788
Change In Property Value£3,000£6,120£7,956£8,354£6,140£31,570
Net Return£764£3,903£5,767£6,242£4,106£20,782
Return From Rental Income (%)-5%-5%-5%-5%-4%-23%
Total Net Return (%)2%8%13%14%9%45%