Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,096£12,277£12,584£12,899£13,286£63,143
Total Expenses£14,120£14,184£14,258£14,333£14,415£71,311
Profit Before Tax£-2,024£-1,907£-1,674£-1,434£-1,129£-8,168
Profit After Tax £-2,024£-1,907£-1,674£-1,434£-1,129£-8,168
Change In Property Value£3£3£5,500£9,818£13,065£28,388
Net Return£-2,021£-1,904£3,826£8,383£11,936£20,220
Return From Rental Income (%)-2%-2%-2%-2%-1%-10%
Total Net Return (%)-2%-2%5%10%14%24%