Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,080£10,231£10,385£10,644£10,910£52,251
Total Expenses£13,465£13,530£13,586£13,654£13,723£67,959
Profit Before Tax£-3,385£-3,299£-3,202£-3,010£-2,813£-15,708
Profit After Tax £-3,385£-3,299£-3,202£-3,010£-2,813£-15,708
Change In Property Value£3£6,500£11,603£15,440£10,756£44,302
Net Return£-3,382£3,201£8,401£12,430£7,943£28,594
Return From Rental Income (%)-3%-3%-3%-3%-3%-15%
Total Net Return (%)-3%3%8%12%8%28%