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£17,197£85,170
Profit Before Tax£-2,940£-2,798£-2,522£-2,240£-1,881£-12,380
Profit After Tax £-2,940£-2,798£-2,522£-2,240£-1,881£-12,380
Change In Property Value£5,100£5,177£12,260£16,314£18,943£57,793
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%