Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,168£9,306£9,445£9,681£9,923£47,523
Total Expenses£10,478£10,542£10,597£10,662£10,729£53,007
Profit Before Tax£-1,310£-1,236£-1,152£-981£-806£-5,484
Profit After Tax £-1,310£-1,236£-1,152£-981£-806£-5,484
Change In Property Value£2£4,700£8,390£11,164£7,778£32,034
Net Return£-1,308£3,464£7,238£10,183£6,972£26,550
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)-2%5%10%14%10%37%