Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,892£12,070£12,372£12,681£13,062£62,078
Total Expenses£14,695£14,759£14,832£14,907£14,987£74,180
Profit Before Tax£-2,803£-2,688£-2,460£-2,225£-1,926£-12,102
Profit After Tax £-2,803£-2,688£-2,460£-2,225£-1,926£-12,102
Change In Property Value£4,350£4,415£10,457£13,915£16,157£49,294
Net Return£1,547£1,727£7,997£11,690£14,231£37,192
Return From Rental Income (%)-3%-3%-3%-2%-2%-13%
Total Net Return (%)2%2%9%13%16%41%