Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,604£11,778£12,073£12,374£12,746£60,574
Total Expenses£13,873£13,936£14,008£14,083£14,162£70,062
Profit Before Tax£-2,269£-2,158£-1,936£-1,708£-1,417£-9,488
Profit After Tax £-2,269£-2,158£-1,936£-1,708£-1,417£-9,488
Change In Property Value£3£3£5,400£9,639£12,827£27,872
Net Return£-2,266£-2,155£3,464£7,931£11,410£18,384
Return From Rental Income (%)-3%-3%-2%-2%-2%-11%
Total Net Return (%)-3%-3%4%10%14%22%