Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,160£8,282£8,407£8,617£8,832£42,298
Total Expenses£10,538£10,600£10,654£10,717£10,781£53,289
Profit Before Tax£-2,378£-2,318£-2,247£-2,100£-1,948£-10,991
Profit After Tax £-2,378£-2,318£-2,247£-2,100£-1,948£-10,991
Change In Property Value£2£4,800£8,568£11,402£7,943£32,715
Net Return£-2,376£2,482£6,321£9,302£5,995£21,724
Return From Rental Income (%)-3%-3%-3%-3%-3%-15%
Total Net Return (%)-3%3%9%13%8%30%