Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,000£12,180£12,484£12,797£13,181£62,642
Total Expenses£15,101£15,165£15,238£15,313£15,394£76,210
Profit Before Tax£-3,101£-2,985£-2,753£-2,516£-2,214£-13,568
Profit After Tax £-3,101£-2,985£-2,753£-2,516£-2,214£-13,568
Change In Property Value£3£3£5,999£10,708£14,250£30,963
Net Return£-3,098£-2,982£3,246£8,192£12,036£17,395
Return From Rental Income (%)-3%-3%-3%-3%-2%-15%
Total Net Return (%)-3%-3%3%9%13%19%