Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,400£14,616£14,835£15,206£15,586£74,644
Total Expenses£17,919£17,990£18,053£18,132£18,213£90,307
Profit Before Tax£-3,519£-3,374£-3,218£-2,926£-2,627£-15,664
Profit After Tax £-3,519£-3,374£-3,218£-2,926£-2,627£-15,664
Change In Property Value£4£9,000£16,065£21,378£14,893£61,341
Net Return£-3,514£5,626£12,847£18,452£12,267£45,678
Return From Rental Income (%)-2%-2%-2%-2%-2%-11%
Total Net Return (%)-2%4%9%13%8%31%