Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,672£9,865£10,112£10,365£10,624£50,638
Total Expenses£11,894£11,959£12,027£12,096£12,165£60,141
Profit Before Tax£-2,222£-2,094£-1,915£-1,731£-1,541£-9,503
Profit After Tax £-2,222£-2,094£-1,915£-1,731£-1,541£-9,503
Change In Property Value£6,750£6,953£11,935£15,038£15,941£56,616
Net Return£4,528£4,859£10,020£13,307£14,400£47,113
Return From Rental Income (%)-3%-3%-2%-2%-2%-12%
Total Net Return (%)6%6%13%17%19%61%