Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,196£8,319£8,527£8,740£9,002£42,784
Total Expenses£10,755£10,813£10,877£10,942£11,011£54,397
Profit Before Tax£-2,559£-2,494£-2,350£-2,202£-2,008£-11,612
Profit After Tax £-2,559£-2,494£-2,350£-2,202£-2,008£-11,612
Change In Property Value£3,000£3,045£7,212£9,597£11,143£33,996
Net Return£441£551£4,862£7,395£9,134£22,383
Return From Rental Income (%)-4%-4%-4%-4%-3%-19%
Total Net Return (%)1%1%8%12%15%37%