Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,996£13,191£13,389£13,724£14,067£67,366
Total Expenses£13,756£13,826£13,887£13,962£14,039£69,470
Profit Before Tax£-760£-635£-498£-239£28£-2,104
Profit After Tax £-760£-635£-498£-239£28£-2,104
Change In Property Value£3£6,500£11,603£15,440£10,756£44,302
Net Return£-757£5,865£11,105£15,201£10,784£42,198
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)-1%6%11%15%11%41%