Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,352£14,567£14,931£15,305£15,764£74,919
Total Expenses£17,321£17,389£17,468£17,550£17,638£87,366
Profit Before Tax£-2,969£-2,822£-2,537£-2,245£-1,874£-12,447
Profit After Tax £-2,969£-2,822£-2,537£-2,245£-1,874£-12,447
Change In Property Value£5,250£5,329£12,620£16,794£19,500£59,493
Net Return£2,281£2,507£10,083£14,549£17,625£47,046
Return From Rental Income (%)-3%-3%-2%-2%-2%-11%
Total Net Return (%)2%2%9%13%16%42%