Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,892£12,070£12,372£12,681£13,062£62,078
Total Expenses£14,695£14,759£14,832£14,907£14,987£74,180
Profit Before Tax£-2,803£-2,688£-2,460£-2,225£-1,926£-12,102
Profit After Tax £-2,803£-2,688£-2,460£-2,225£-1,926£-12,102
Change In Property Value£3£3£5,800£10,353£13,777£29,936
Net Return£-2,800£-2,686£3,340£8,128£11,852£17,834
Return From Rental Income (%)-3%-3%-3%-2%-2%-13%
Total Net Return (%)-3%-3%4%9%13%20%