Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,436£11,608£11,898£12,195£12,561£59,697
Total Expenses£13,459£13,522£13,594£13,668£13,747£67,991
Profit Before Tax£-2,023£-1,915£-1,697£-1,473£-1,186£-8,293
Profit After Tax £-2,023£-1,915£-1,697£-1,473£-1,186£-8,293
Change In Property Value£3£3£5,200£9,282£12,352£26,839
Net Return£-2,021£-1,912£3,504£7,810£11,166£18,546
Return From Rental Income (%)-3%-2%-2%-2%-1%-10%
Total Net Return (%)-3%-2%4%10%14%23%