Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,596£13,800£14,007£14,357£14,716£70,476
Total Expenses£14,299£14,369£14,431£14,508£14,587£72,194
Profit Before Tax£-703£-570£-424£-151£129£-1,718
Profit After Tax £-703£-570£-424£-151£129£-1,718
Change In Property Value£3£6,800£12,138£16,152£11,253£46,347
Net Return£-700£6,231£11,714£16,001£11,382£44,628
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)-1%6%11%15%11%42%