Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,100£8,221£8,427£8,638£8,897£42,283
Total Expenses£9,952£10,010£10,073£10,138£10,207£50,379
Profit Before Tax£-1,852£-1,788£-1,646£-1,500£-1,310£-8,096
Profit After Tax £-1,852£-1,788£-1,646£-1,500£-1,310£-8,096
Change In Property Value£4,500£4,613£8,510£10,869£12,510£41,001
Net Return£2,649£2,824£6,864£9,369£11,200£32,905
Return From Rental Income (%)-3%-3%-3%-3%-2%-15%
Total Net Return (%)5%5%12%17%20%60%