Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,620£16,869£17,122£17,550£17,989£86,151
Total Expenses£18,945£19,020£19,086£19,171£19,258£95,480
Profit Before Tax£-2,325£-2,151£-1,964£-1,621£-1,268£-9,329
Profit After Tax £-2,325£-2,151£-1,964£-1,621£-1,268£-9,329
Change In Property Value£5£9,500£16,958£22,566£15,721£64,749
Net Return£-2,320£7,349£14,994£20,945£14,452£55,420
Return From Rental Income (%)-2%-1%-1%-1%-1%-6%
Total Net Return (%)-1%5%10%14%9%36%