Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,400£8,526£8,739£8,958£9,226£43,849
Total Expenses£10,775£10,834£10,898£10,964£11,033£54,503
Profit Before Tax£-2,375£-2,308£-2,159£-2,006£-1,807£-10,654
Profit After Tax £-2,375£-2,308£-2,159£-2,006£-1,807£-10,654
Change In Property Value£2£2£4,000£7,140£9,501£20,646
Net Return£-2,373£-2,306£1,841£5,134£7,695£9,992
Return From Rental Income (%)-4%-4%-4%-3%-3%-17%
Total Net Return (%)-4%-4%3%8%13%16%