Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,880£15,103£15,330£15,713£16,106£77,132
Total Expenses£17,162£17,235£17,298£17,379£17,460£86,534
Profit Before Tax£-2,282£-2,131£-1,969£-1,666£-1,355£-9,403
Profit After Tax £-2,282£-2,131£-1,969£-1,666£-1,355£-9,403
Change In Property Value£4£8,500£15,173£20,190£14,066£57,933
Net Return£-2,278£6,369£13,204£18,525£12,711£48,531
Return From Rental Income (%)-2%-2%-1%-1%-1%-7%
Total Net Return (%)-2%5%10%13%9%35%