Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,540£12,728£13,046£13,372£13,774£65,461
Total Expenses£16,347£16,412£16,486£16,563£16,646£82,453
Profit Before Tax£-3,807£-3,683£-3,440£-3,190£-2,872£-16,993
Profit After Tax £-3,807£-3,683£-3,440£-3,190£-2,872£-16,993
Change In Property Value£3£3£6,600£11,781£15,677£34,065
Net Return£-3,803£-3,680£3,160£8,591£12,805£17,073
Return From Rental Income (%)-4%-4%-3%-3%-3%-16%
Total Net Return (%)-4%-4%3%8%12%16%