Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,624£9,768£10,013£10,263£10,571£50,239
Total Expenses£12,048£12,108£12,176£12,245£12,318£60,895
Profit Before Tax£-2,424£-2,340£-2,163£-1,982£-1,747£-10,656
Profit After Tax £-2,424£-2,340£-2,163£-1,982£-1,747£-10,656
Change In Property Value£2,290£2,313£7,008£9,624£11,261£32,496
Net Return£-134£-27£4,845£7,643£9,513£21,840
Return From Rental Income (%)-3%-3%-3%-3%-3%-15%
Total Net Return (%)0%0%7%11%14%31%