Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,900£13,094£13,421£13,756£14,169£67,340
Total Expenses£15,193£15,258£15,334£15,411£15,495£76,690
Profit Before Tax£-2,293£-2,164£-1,913£-1,655£-1,326£-9,350
Profit After Tax £-2,293£-2,164£-1,913£-1,655£-1,326£-9,350
Change In Property Value£3£3£6,000£10,710£14,252£30,969
Net Return£-2,290£-2,161£4,087£9,056£12,926£21,619
Return From Rental Income (%)-2%-2%-2%-2%-1%-10%
Total Net Return (%)-2%-2%4%10%14%23%