Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,800£10,962£11,126£11,405£11,690£55,983
Total Expenses£15,950£16,016£16,073£16,143£16,214£80,397
Profit Before Tax£-5,150£-5,054£-4,947£-4,739£-4,525£-24,414
Profit After Tax £-5,150£-5,054£-4,947£-4,739£-4,525£-24,414
Change In Property Value£4£8,000£14,280£19,003£13,238£54,525
Net Return£-5,146£2,946£9,333£14,264£8,714£30,111
Return From Rental Income (%)-4%-4%-4%-4%-4%-19%
Total Net Return (%)-4%2%7%11%7%23%