Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,396£12,582£12,896£13,219£13,615£64,709
Total Expenses£14,944£15,008£15,083£15,159£15,241£75,435
Profit Before Tax£-2,548£-2,426£-2,186£-1,940£-1,626£-10,726
Profit After Tax £-2,548£-2,426£-2,186£-1,940£-1,626£-10,726
Change In Property Value£3£3£5,900£10,532£14,015£30,452
Net Return£-2,545£-2,423£3,714£8,592£12,389£19,726
Return From Rental Income (%)-3%-3%-2%-2%-2%-12%
Total Net Return (%)-3%-3%4%9%14%22%