Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,320£13,520£13,858£14,204£14,630£69,532
Total Expenses£16,226£16,292£16,369£16,448£16,533£81,868
Profit Before Tax£-2,906£-2,773£-2,511£-2,243£-1,903£-12,336
Profit After Tax £-2,906£-2,773£-2,511£-2,243£-1,903£-12,336
Change In Property Value£4,875£4,948£11,719£15,594£18,107£55,243
Net Return£1,969£2,176£9,207£13,351£16,204£42,907
Return From Rental Income (%)-3%-3%-2%-2%-2%-12%
Total Net Return (%)2%2%9%13%16%42%