Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,452£10,609£10,768£11,037£11,313£54,179
Total Expenses£11,893£11,959£12,016£12,085£12,155£60,108
Profit Before Tax£-1,441£-1,350£-1,248£-1,048£-842£-5,929
Profit After Tax £-1,441£-1,350£-1,248£-1,048£-842£-5,929
Change In Property Value£3£5,500£9,818£13,064£9,102£37,486
Net Return£-1,439£4,150£8,570£12,017£8,260£31,557
Return From Rental Income (%)-2%-2%-1%-1%-1%-7%
Total Net Return (%)-2%5%10%14%10%37%