Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,280£11,449£11,735£12,029£12,390£58,883
Total Expenses£12,650£12,713£12,785£12,858£12,936£63,942
Profit Before Tax£-1,370£-1,264£-1,049£-829£-547£-5,058
Profit After Tax £-1,370£-1,264£-1,049£-829£-547£-5,058
Change In Property Value£2,400£2,424£7,345£10,087£11,801£34,057
Net Return£1,030£1,160£6,296£9,258£11,255£28,999
Return From Rental Income (%)-2%-2%-1%-1%-1%-7%
Total Net Return (%)1%2%9%13%15%40%