Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,000£6,090£6,242£6,398£6,590£31,321
Total Expenses£8,551£8,606£8,664£8,724£8,786£43,332
Profit Before Tax£-2,551£-2,516£-2,422£-2,326£-2,196£-12,011
Profit After Tax £-2,551£-2,516£-2,422£-2,326£-2,196£-12,011
Change In Property Value£1,500£1,515£4,590£6,304£7,376£21,286
Net Return£-1,051£-1,001£2,168£3,979£5,180£9,275
Return From Rental Income (%)-6%-5%-5%-5%-5%-26%
Total Net Return (%)-2%-2%5%9%11%20%