Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,376£11,547£11,835£12,131£12,495£59,384
Total Expenses£16,032£16,095£16,167£16,240£16,319£80,854
Profit Before Tax£-4,656£-4,548£-4,332£-4,109£-3,824£-21,469
Profit After Tax £-4,656£-4,548£-4,332£-4,109£-3,824£-21,469
Change In Property Value£3£3£6,500£11,603£15,440£33,549
Net Return£-4,653£-4,545£2,169£7,494£11,616£12,080
Return From Rental Income (%)-5%-4%-4%-4%-4%-21%
Total Net Return (%)-5%-4%2%7%11%12%