Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,700£11,875£12,172£12,477£12,851£61,076
Total Expenses£15,073£15,136£15,209£15,283£15,363£76,063
Profit Before Tax£-3,373£-3,261£-3,036£-2,806£-2,512£-14,988
Profit After Tax £-3,373£-3,261£-3,036£-2,806£-2,512£-14,988
Change In Property Value£3£3£6,000£10,710£14,252£30,969
Net Return£-3,370£-3,258£2,964£7,904£11,740£15,981
Return From Rental Income (%)-4%-3%-3%-3%-3%-16%
Total Net Return (%)-4%-3%3%8%13%17%