Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,500£10,657£10,817£11,088£11,365£54,428
Total Expenses£15,116£15,181£15,238£15,307£15,378£76,220
Profit Before Tax£-4,616£-4,524£-4,421£-4,219£-4,013£-21,793
Profit After Tax £-4,616£-4,524£-4,421£-4,219£-4,013£-21,793
Change In Property Value£4£7,500£13,388£17,815£12,411£51,118
Net Return£-4,612£2,976£8,967£13,596£8,399£29,325
Return From Rental Income (%)-4%-4%-4%-4%-3%-18%
Total Net Return (%)-4%2%7%11%7%24%