Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,616£14,835£15,058£15,434£15,820£75,763
Total Expenses£17,297£17,369£17,432£17,512£17,593£87,202
Profit Before Tax£-2,681£-2,534£-2,374£-2,077£-1,773£-11,439
Profit After Tax £-2,681£-2,534£-2,374£-2,077£-1,773£-11,439
Change In Property Value£4£8,600£15,351£20,428£14,232£58,615
Net Return£-2,677£6,067£12,977£18,351£12,459£47,176
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)-2%4%9%13%9%34%