Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,404£10,560£10,824£11,095£11,428£54,310
Total Expenses£13,356£13,418£13,487£13,558£13,634£67,452
Profit Before Tax£-2,952£-2,857£-2,663£-2,463£-2,206£-13,142
Profit After Tax £-2,952£-2,857£-2,663£-2,463£-2,206£-13,142
Change In Property Value£2,600£2,626£7,957£10,927£12,785£36,895
Net Return£-352£-231£5,294£8,464£10,579£23,754
Return From Rental Income (%)-4%-4%-3%-3%-3%-17%
Total Net Return (%)0%0%7%11%13%30%