Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,996£10,146£10,400£10,660£10,979£52,180
Total Expenses£12,918£12,979£13,048£13,118£13,192£65,255
Profit Before Tax£-2,922£-2,833£-2,648£-2,458£-2,213£-13,075
Profit After Tax £-2,922£-2,833£-2,648£-2,458£-2,213£-13,075
Change In Property Value£3£3£5,000£8,925£11,877£25,807
Net Return£-2,920£-2,831£2,352£6,467£9,664£12,733
Return From Rental Income (%)-4%-4%-3%-3%-3%-17%
Total Net Return (%)-4%-4%3%9%13%17%