Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,592£11,766£12,060£12,362£12,732£60,512
Total Expenses£14,661£14,724£14,797£14,871£14,950£74,003
Profit Before Tax£-3,069£-2,958£-2,737£-2,509£-2,218£-13,492
Profit After Tax £-3,069£-2,958£-2,737£-2,509£-2,218£-13,492
Change In Property Value£2,899£2,928£8,872£12,184£14,255£41,138
Net Return£-170£-31£6,135£9,675£12,037£27,646
Return From Rental Income (%)-3%-3%-3%-3%-2%-15%
Total Net Return (%)0%0%7%11%13%31%