Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,600£12,789£13,109£13,436£13,840£65,774
Total Expenses£15,758£15,823£15,897£15,974£16,057£79,509
Profit Before Tax£-3,158£-3,034£-2,789£-2,538£-2,218£-13,735
Profit After Tax £-3,158£-3,034£-2,789£-2,538£-2,218£-13,735
Change In Property Value£3£3£6,300£11,246£14,965£32,517
Net Return£-3,154£-3,030£3,511£8,708£12,747£18,782
Return From Rental Income (%)-3%-3%-3%-3%-2%-14%
Total Net Return (%)-3%-3%4%9%13%19%