Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,324£12,570£12,885£13,207£13,537£64,523
Total Expenses£14,341£14,412£14,486£14,563£14,638£72,441
Profit Before Tax£-2,017£-1,842£-1,602£-1,356£-1,101£-7,917
Profit After Tax £-2,017£-1,842£-1,602£-1,356£-1,101£-7,917
Change In Property Value£8,400£8,652£14,853£18,714£19,837£70,456
Net Return£6,383£6,810£13,251£17,359£18,736£62,539
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)7%7%14%18%19%64%