Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,000£9,135£9,363£9,597£9,885£46,981
Total Expenses£10,835£10,895£10,960£11,028£11,099£54,816
Profit Before Tax£-1,835£-1,760£-1,597£-1,430£-1,214£-7,835
Profit After Tax £-1,835£-1,760£-1,597£-1,430£-1,214£-7,835
Change In Property Value£2£2£4,000£7,140£9,501£20,646
Net Return£-1,833£-1,757£2,403£5,710£8,288£12,811
Return From Rental Income (%)-3%-3%-3%-2%-2%-13%
Total Net Return (%)-3%-3%4%9%14%21%