Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,400£8,526£8,739£8,958£9,226£43,849
Total Expenses£10,973£11,032£11,096£11,162£11,231£55,495
Profit Before Tax£-2,573£-2,506£-2,357£-2,204£-2,005£-11,646
Profit After Tax £-2,573£-2,506£-2,357£-2,204£-2,005£-11,646
Change In Property Value£3,075£3,121£7,392£9,836£11,421£34,846
Net Return£502£615£5,035£7,632£9,416£23,200
Return From Rental Income (%)-4%-4%-4%-4%-3%-19%
Total Net Return (%)1%1%8%12%15%37%