Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,000£15,225£15,606£15,996£16,476£78,302
Total Expenses£18,378£18,447£18,528£18,611£18,701£92,664
Profit Before Tax£-3,378£-3,222£-2,922£-2,615£-2,226£-14,362
Profit After Tax £-3,378£-3,222£-2,922£-2,615£-2,226£-14,362
Change In Property Value£3,750£3,788£11,476£15,761£18,440£53,214
Net Return£372£566£8,554£13,146£16,214£38,852
Return From Rental Income (%)-3%-3%-2%-2%-2%-12%
Total Net Return (%)0%0%7%11%14%32%