Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,324£12,509£12,822£13,142£13,536£64,333
Total Expenses£18,594£18,624£18,666£18,709£18,759£93,353
Profit Before Tax£-6,270£-6,115£-5,845£-5,567£-5,223£-29,021
Profit After Tax £-6,270£-6,115£-5,845£-5,567£-5,223£-29,021
Change In Property Value£8,500£8,670£17,687£22,993£24,142£81,992
Net Return£2,230£2,555£11,842£17,426£18,919£52,972
Return From Rental Income (%)-5%-4%-4%-4%-4%-21%
Total Net Return (%)2%2%9%13%14%39%