Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,944£14,153£14,507£14,870£15,316£72,790
Total Expenses£16,884£16,951£17,029£17,109£17,196£85,169
Profit Before Tax£-2,940£-2,797£-2,522£-2,239£-1,881£-12,379
Profit After Tax £-2,940£-2,797£-2,522£-2,239£-1,881£-12,379
Change In Property Value£5,100£5,176£12,259£16,314£18,942£57,792
Net Return£2,160£2,379£9,738£14,074£17,062£45,413
Return From Rental Income (%)-3%-3%-2%-2%-2%-12%
Total Net Return (%)2%2%9%13%16%42%