Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,600£9,744£9,890£10,137£10,391£49,762
Total Expenses£15,830£15,894£15,950£16,017£16,085£79,776
Profit Before Tax£-6,230£-6,150£-6,060£-5,879£-5,694£-30,013
Profit After Tax £-6,230£-6,150£-6,060£-5,879£-5,694£-30,013
Change In Property Value£8,000£16,320£21,216£22,277£16,373£84,186
Net Return£1,770£10,170£15,156£16,398£10,680£54,173
Return From Rental Income (%)-5%-5%-5%-5%-4%-23%
Total Net Return (%)1%8%12%13%8%42%