Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,008£10,158£10,310£10,568£10,832£51,877
Total Expenses£12,601£12,629£12,654£12,690£12,727£63,302
Profit Before Tax£-2,593£-2,471£-2,344£-2,122£-1,895£-11,425
Profit After Tax £-2,593£-2,471£-2,344£-2,122£-1,895£-11,425
Change In Property Value£6,900£14,076£18,299£19,214£14,122£72,611
Net Return£4,307£11,605£15,955£17,092£12,227£61,186
Return From Rental Income (%)-2%-2%-2%-2%-2%-10%
Total Net Return (%)4%11%15%16%11%56%