Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,404£10,560£10,824£11,095£11,428£54,310
Total Expenses£13,356£13,418£13,487£13,558£13,634£67,452
Profit Before Tax£-2,952£-2,857£-2,663£-2,463£-2,206£-13,142
Profit After Tax £-2,952£-2,857£-2,663£-2,463£-2,206£-13,142
Change In Property Value£3£3£5,200£9,282£12,352£26,839
Net Return£-2,949£-2,855£2,537£6,819£10,146£13,698
Return From Rental Income (%)-4%-4%-3%-3%-3%-17%
Total Net Return (%)-4%-4%3%9%13%17%