Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,300£12,485£12,797£13,117£13,510£64,208
Total Expenses£15,131£15,195£15,269£15,345£15,427£76,367
Profit Before Tax£-2,831£-2,710£-2,473£-2,228£-1,917£-12,159
Profit After Tax £-2,831£-2,710£-2,473£-2,228£-1,917£-12,159
Change In Property Value£4,499£4,567£10,816£14,392£16,711£50,985
Net Return£1,669£1,856£8,343£12,164£14,794£38,826
Return From Rental Income (%)-3%-3%-3%-2%-2%-13%
Total Net Return (%)2%2%9%13%16%42%