Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,000£15,225£15,453£15,840£16,236£77,754
Total Expenses£19,586£19,658£19,722£19,803£19,885£98,654
Profit Before Tax£-4,586£-4,433£-4,269£-3,963£-3,649£-20,900
Profit After Tax £-4,586£-4,433£-4,269£-3,963£-3,649£-20,900
Change In Property Value£5£9,999£17,848£23,751£16,547£68,150
Net Return£-4,581£5,566£13,580£19,788£12,897£47,250
Return From Rental Income (%)-3%-3%-3%-2%-2%-13%
Total Net Return (%)-3%3%8%12%8%29%