Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,000£9,135£9,363£9,597£9,885£46,981
Total Expenses£11,827£11,886£11,952£12,019£12,091£59,776
Profit Before Tax£-2,827£-2,751£-2,589£-2,422£-2,206£-12,795
Profit After Tax £-2,827£-2,751£-2,589£-2,422£-2,206£-12,795
Change In Property Value£2,250£2,273£6,886£9,456£11,064£31,928
Net Return£-577£-479£4,297£7,034£8,858£19,134
Return From Rental Income (%)-4%-4%-4%-4%-3%-19%
Total Net Return (%)-1%-1%6%10%13%28%