Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,600£12,852£13,173£13,503£13,840£65,968
Total Expenses£15,162£15,234£15,309£15,386£15,462£76,552
Profit Before Tax£-2,562£-2,382£-2,135£-1,883£-1,622£-10,584
Profit After Tax £-2,562£-2,382£-2,135£-1,883£-1,622£-10,584
Change In Property Value£9,000£9,270£15,913£20,051£21,254£75,488
Net Return£6,438£6,888£13,778£18,168£19,632£64,904
Return From Rental Income (%)-2%-2%-2%-2%-2%-10%
Total Net Return (%)6%7%13%17%19%62%