Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,400£11,571£11,745£12,038£12,339£59,093
Total Expenses£12,793£12,860£12,918£12,989£13,062£64,621
Profit Before Tax£-1,393£-1,289£-1,173£-951£-723£-5,528
Profit After Tax £-1,393£-1,289£-1,173£-951£-723£-5,528
Change In Property Value£3£6,000£10,710£14,252£9,929£40,894
Net Return£-1,390£4,711£9,537£13,301£9,206£35,366
Return From Rental Income (%)-1%-1%-1%-1%-1%-6%
Total Net Return (%)-1%5%10%14%10%38%