Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,364£8,531£8,745£8,963£9,187£43,790
Total Expenses£10,375£10,437£10,502£10,567£10,632£52,514
Profit Before Tax£-2,011£-1,906£-1,757£-1,604£-1,445£-8,723
Profit After Tax £-2,011£-1,906£-1,757£-1,604£-1,445£-8,723
Change In Property Value£5,700£5,871£10,079£12,699£13,461£47,809
Net Return£3,689£3,965£8,321£11,095£12,016£39,086
Return From Rental Income (%)-3%-3%-3%-2%-2%-14%
Total Net Return (%)6%6%13%17%19%61%