Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,240£12,424£12,610£12,925£13,248£63,447
Total Expenses£14,807£14,875£14,935£15,008£15,083£74,709
Profit Before Tax£-2,567£-2,452£-2,325£-2,083£-1,835£-11,262
Profit After Tax £-2,567£-2,452£-2,325£-2,083£-1,835£-11,262
Change In Property Value£4£7,200£12,852£17,103£11,915£49,073
Net Return£-2,563£4,748£10,527£15,019£10,080£37,811
Return From Rental Income (%)-2%-2%-2%-2%-2%-10%
Total Net Return (%)-2%4%9%13%9%33%